Flat
NW1
1 bed
1 bath
Murray Street, Camden NW1
London, England · NW1
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£23,012
↗ 14%After 5 Years
Change In Property Value
£51,614
↗ 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 | £31,716 | £32,192 | £32,997 | £33,821 | £34,836 | £165,562 |
| Total Expenses | £27,109 | £27,251 | £27,420 | £27,592 | £27,781 | £137,152 |
| Profit Before Tax | £4,607 | £4,941 | £5,577 | £6,229 | £7,055 | £28,409 |
| Profit After Tax | £3,732 | £4,002 | £4,517 | £5,046 | £5,715 | £23,012 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £3,737 | £4,007 | £14,518 | £22,896 | £29,468 | £74,626 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 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