Flat
NW1
2 beds
2 baths
Camden Goods Yard, Camden NW1
London, England · NW1
View property listing
Initial Investment
£512,250First YearProfit From Rental Income
£74,639
↗ 15%After 5 Years
Change In Property Value
£147,101
↗ 10%After 5 Years
Return On Investment
43%
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 | £90,384 | £91,740 | £94,033 | £96,384 | £99,276 | £471,817 |
| Total Expenses | £75,113 | £75,468 | £75,902 | £76,347 | £76,839 | £379,670 |
| Profit Before Tax | £15,271 | £16,272 | £18,131 | £20,037 | £22,436 | £92,147 |
| Profit After Tax | £12,369 | £13,180 | £14,686 | £16,230 | £18,173 | £74,639 |
| Change In Property Value | £14 | £14 | £28,501 | £50,874 | £67,698 | £147,101 |
| Net Return | £12,384 | £13,194 | £43,187 | £67,104 | £85,871 | £221,739 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 8% | 13% | 17% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change