Flat
NW1
2 beds
1 bath
Pratt Street, Camden NW1
London, England · NW1
View property listing
Initial Investment
£162,800First YearProfit From Rental Income
£5,680
↗ 3%After 5 Years
Change In Property Value
£67,884
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,916 | £21,230 | £21,548 | £22,087 | £22,639 | £108,420 |
| Total Expenses | £20,115 | £20,196 | £20,269 | £20,365 | £20,463 | £101,407 |
| Profit Before Tax | £801 | £1,034 | £1,279 | £1,722 | £2,177 | £7,013 |
| Profit After Tax | £649 | £837 | £1,036 | £1,395 | £1,763 | £5,680 |
| Change In Property Value | £5 | £9,960 | £17,779 | £23,658 | £16,482 | £67,884 |
| Net Return | £654 | £10,797 | £18,815 | £25,053 | £18,245 | £73,565 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 7% | 12% | 15% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change