Flat
NW1
3 beds
1 bath
North Villas, London NW1
London, England · NW1
View property listing
Initial Investment
£278,982First YearProfit From Rental Income
£58,517
↗ 21%After 5 Years
Change In Property Value
£85,675
↗ 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 | £52,644 | £53,434 | £54,770 | £56,139 | £57,823 | £274,809 |
| Total Expenses | £40,193 | £40,318 | £40,494 | £40,675 | £40,886 | £202,565 |
| Profit Before Tax | £12,451 | £13,116 | £14,275 | £15,464 | £16,937 | £72,243 |
| Profit After Tax | £10,086 | £10,624 | £11,563 | £12,526 | £13,719 | £58,517 |
| Change In Property Value | £8 | £8 | £16,599 | £29,630 | £39,429 | £85,675 |
| Net Return | £10,094 | £10,632 | £28,162 | £42,155 | £53,148 | £144,192 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change