Flat NW1 0 beds 1 bath

Camden High Street, London NW1

London, England · NW1

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£10,090

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£23,226

↗ 10%After 5 Years

Return On Investment

49%

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	£14,268	£14,482	£14,844	£15,215	£15,672	£74,481
Total Expenses	£12,258	£12,323	£12,400	£12,479	£12,565	£62,024
Profit Before Tax	£2,010	£2,159	£2,444	£2,736	£3,107	£12,456
Profit After Tax	£1,628	£1,749	£1,980	£2,216	£2,516	£10,090
Change In Property Value	£2	£2	£4,500	£8,033	£10,689	£23,226
Net Return	£1,631	£1,751	£6,480	£10,249	£13,205	£33,316
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	15%	19%	49%

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