Flat
WC1X
3 beds
3 baths
The Townhouse, Hand Axe Yard, Camden, London WC1X
London, England · WC1X
View property listing
Initial Investment
£472,250First YearProfit From Rental Income
£-38,138
↘ -8%After 5 Years
Change In Property Value
£180,616
↗ 14%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £39,756 | £40,352 | £40,958 | £41,982 | £43,031 | £206,079 |
| Total Expenses | £48,607 | £48,717 | £48,819 | £48,963 | £49,110 | £244,217 |
| Profit Before Tax | £-8,851 | £-8,365 | £-7,861 | £-6,981 | £-6,079 | £-38,138 |
| Profit After Tax | £-8,851 | £-8,365 | £-7,861 | £-6,981 | £-6,079 | £-38,138 |
| Change In Property Value | £13 | £26,500 | £47,303 | £62,947 | £43,853 | £180,616 |
| Net Return | £-8,838 | £18,135 | £39,442 | £55,965 | £37,774 | £142,478 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | 4% | 8% | 12% | 8% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change