Flat
NW1
1 bed
1 bath
Eeko, Camden NW1
London, England · NW1
View property listing
Initial Investment
£192,550First YearProfit From Rental Income
£44,886
↗ 23%After 5 Years
Change In Property Value
£60,182
↗ 10%After 5 Years
Return On Investment
55%
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 | £36,972 | £37,527 | £38,465 | £39,426 | £40,609 | £192,999 |
| Total Expenses | £27,332 | £27,399 | £27,503 | £27,611 | £27,740 | £137,584 |
| Profit Before Tax | £9,640 | £10,128 | £10,961 | £11,816 | £12,869 | £55,415 |
| Profit After Tax | £7,809 | £8,204 | £8,879 | £9,571 | £10,424 | £44,886 |
| Change In Property Value | £6 | £6 | £11,660 | £20,814 | £27,697 | £60,182 |
| Net Return | £7,814 | £8,209 | £20,539 | £30,384 | £38,121 | £105,068 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change