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
£-86,512
↘ -18%After 5 Years
Change In Property Value
£136,778
↗ 10%After 5 Years
Return On Investment
11%
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 | £41,361 | £42,395 | £43,667 | £207,532 |
| Total Expenses | £58,545 | £58,651 | £58,794 | £58,942 | £59,112 | £294,043 |
| Profit Before Tax | £-18,789 | £-18,298 | £-17,433 | £-16,547 | £-15,445 | £-86,512 |
| Profit After Tax | £-18,789 | £-18,298 | £-17,433 | £-16,547 | £-15,445 | £-86,512 |
| Change In Property Value | £13 | £13 | £26,501 | £47,303 | £62,947 | £136,778 |
| Net Return | £-18,776 | £-18,285 | £9,067 | £30,757 | £47,503 | £50,266 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 10% | 11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change