Flat NW1 1 bed 1 bath

Delancey Street, London NW1

London, England · NW1

Initial Investment

First Year

£160,000First Year

Profit From Rental Income

After 5 Years

£32,349

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£50,582

↗ 10%After 5 Years

Return On Investment

52%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,080	£31,546	£32,335	£33,143	£34,138	£162,242
Total Expenses	£24,249	£24,334	£24,450	£24,568	£24,704	£122,305
Profit Before Tax	£6,831	£7,212	£7,885	£8,575	£9,434	£39,937
Profit After Tax	£5,533	£5,842	£6,387	£6,946	£7,641	£32,349
Change In Property Value	£5	£5	£9,800	£17,493	£23,279	£50,582
Net Return	£5,538	£5,846	£16,187	£24,439	£30,920	£82,931
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change