Flat NW1 2 beds 2 baths

Carlow Street, Camden Town NW1

London, England · NW1

Initial Investment

First Year

£326,250First Year

Profit From Rental Income

After 5 Years

£57,065

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£99,099

↗ 10%After 5 Years

Return On Investment

48%

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	£60,888	£61,801	£63,346	£64,930	£66,878	£317,844
Total Expenses	£48,997	£49,199	£49,457	£49,721	£50,019	£247,393
Profit Before Tax	£11,891	£12,602	£13,889	£15,209	£16,859	£70,451
Profit After Tax	£9,632	£10,208	£11,250	£12,319	£13,656	£57,065
Change In Property Value	£10	£10	£19,200	£34,273	£45,607	£99,099
Net Return	£9,641	£10,217	£30,451	£46,592	£59,263	£156,165
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	9%	14%	18%	48%

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