Flat
NW1
1 bed
1 bath
Robert Street, London NW1
London, England · NW1
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£16,719
↗ 14%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
46%
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 | £23,784 | £24,141 | £24,744 | £25,363 | £26,124 | £124,156 |
| Total Expenses | £20,457 | £20,566 | £20,695 | £20,827 | £20,971 | £103,515 |
| Profit Before Tax | £3,327 | £3,575 | £4,049 | £4,536 | £5,152 | £20,640 |
| Profit After Tax | £2,695 | £2,896 | £3,280 | £3,674 | £4,174 | £16,719 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £2,699 | £2,899 | £10,780 | £17,062 | £21,989 | £55,429 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change