Terraced
NW1
4 beds
2 baths
Pratt Street, Camden NW1
London, England · NW1
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£37,425
↗ 10%After 5 Years
Change In Property Value
£149,945
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £48,396 | £49,122 | £49,859 | £51,105 | £52,383 | £250,865 |
| Total Expenses | £40,732 | £40,817 | £40,901 | £41,036 | £41,175 | £204,661 |
| Profit Before Tax | £7,664 | £8,305 | £8,958 | £10,069 | £11,208 | £46,204 |
| Profit After Tax | £6,208 | £6,727 | £7,256 | £8,156 | £9,079 | £37,425 |
| Change In Property Value | £11 | £22,000 | £39,270 | £52,258 | £36,406 | £149,945 |
| Net Return | £6,219 | £28,727 | £46,526 | £60,414 | £45,485 | £187,370 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 12% | 16% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change