Terraced
NW5
5 beds
2 baths
Grafton Terrace, Camden Town NW5
London, England · NW5
View property listing
Initial Investment
£460,250First YearProfit From Rental Income
£54,232
↗ 12%After 5 Years
Change In Property Value
£176,527
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £59,568 | £60,462 | £61,368 | £62,903 | £64,475 | £308,776 |
| Total Expenses | £48,123 | £48,225 | £48,326 | £48,490 | £48,658 | £241,823 |
| Profit Before Tax | £11,445 | £12,236 | £13,042 | £14,413 | £15,817 | £66,953 |
| Profit After Tax | £9,270 | £9,911 | £10,564 | £11,674 | £12,812 | £54,232 |
| Change In Property Value | £13 | £25,900 | £46,232 | £61,522 | £42,860 | £176,527 |
| Net Return | £9,283 | £35,812 | £56,796 | £73,196 | £55,672 | £230,758 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 12% | 16% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change