Flat
NW1
1 bed
1 bath
Royal College Street, Camden, London NW1
London, England · NW1
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£19,419
↗ 15%After 5 Years
Change In Property Value
£41,291
↗ 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 | £25,368 | £25,749 | £26,392 | £27,052 | £27,864 | £132,424 |
| Total Expenses | £21,444 | £21,552 | £21,681 | £21,814 | £21,960 | £108,451 |
| Profit Before Tax | £3,924 | £4,197 | £4,711 | £5,238 | £5,904 | £23,974 |
| Profit After Tax | £3,179 | £3,399 | £3,816 | £4,243 | £4,782 | £19,419 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £3,183 | £3,403 | £11,816 | £18,523 | £23,785 | £60,710 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change