Flat
NW1
1 bed
1 bath
Peto Place, Regent's Park NW1
London, England · NW1
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£-11,655
↘ -3%After 5 Years
Change In Property Value
£118,713
↗ 10%After 5 Years
Return On Investment
27%
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 | £48,300 | £49,024 | £50,250 | £51,506 | £53,052 | £252,133 |
| Total Expenses | £52,456 | £52,575 | £52,740 | £52,910 | £53,107 | £263,788 |
| Profit Before Tax | £-4,156 | £-3,550 | £-2,490 | £-1,403 | £-55 | £-11,655 |
| Profit After Tax | £-4,156 | £-3,550 | £-2,490 | £-1,403 | £-55 | £-11,655 |
| Change In Property Value | £12 | £12 | £23,000 | £41,056 | £54,634 | £118,713 |
| Net Return | £-4,145 | £-3,539 | £20,510 | £39,652 | £54,578 | £107,058 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 27% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change