Flat NW1 1 bed 1 bath

Oval Road, Camden, London NW1

London, England · NW1

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£24,528

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£51,098

↗ 10%After 5 Years

Return On Investment

47%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,392	£31,863	£32,659	£33,476	£34,480	£163,870
Total Expenses	£26,418	£26,549	£26,707	£26,868	£27,047	£133,589
Profit Before Tax	£4,974	£5,314	£5,952	£6,607	£7,434	£30,281
Profit After Tax	£4,029	£4,304	£4,821	£5,352	£6,021	£24,528
Change In Property Value	£5	£5	£9,900	£17,672	£23,516	£51,098
Net Return	£4,034	£4,309	£14,722	£23,024	£29,537	£75,626
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	14%	18%	47%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change