Flat
NW1
0 beds
1 bath
Camden Goods Yard, Chalk Farm NW1
London, England · NW1
View property listing
Initial Investment
£195,700First YearProfit From Rental Income
£29,767
↗ 15%After 5 Years
Change In Property Value
£61,111
↗ 10%After 5 Years
Return On Investment
46%
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 | £37,548 | £38,111 | £39,064 | £40,041 | £41,242 | £196,006 |
| Total Expenses | £31,497 | £31,652 | £31,838 | £32,029 | £32,240 | £159,257 |
| Profit Before Tax | £6,051 | £6,460 | £7,226 | £8,011 | £9,002 | £36,749 |
| Profit After Tax | £4,901 | £5,232 | £5,853 | £6,489 | £7,291 | £29,767 |
| Change In Property Value | £6 | £6 | £11,840 | £21,135 | £28,124 | £61,111 |
| Net Return | £4,907 | £5,238 | £17,693 | £27,624 | £35,416 | £90,878 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change