Flat EC1N 3 beds 2 baths

Hatton Garden, Camden EC1N

London, England · EC1N

Initial Investment

First Year

£342,247First Year

Profit From Rental Income

After 5 Years

£23,703

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£136,313

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£42,996	£43,641	£44,296	£45,403	£46,538	£222,873
Total Expenses	£38,474	£38,589	£38,695	£38,848	£39,004	£193,611
Profit Before Tax	£4,522	£5,052	£5,600	£6,555	£7,534	£29,263
Profit After Tax	£3,662	£4,092	£4,536	£5,310	£6,102	£23,703
Change In Property Value	£10	£20,000	£35,700	£47,507	£33,096	£136,313
Net Return	£3,672	£24,092	£40,236	£52,816	£39,199	£160,016
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	7%	12%	15%	11%	47%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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