Flat
NW1
3 beds
3 baths
Marquis Road, Camden, London NW1
London, England · NW1
View property listing
Initial Investment
£362,250First YearProfit From Rental Income
£54,443
↗ 15%After 5 Years
Change In Property Value
£108,390
↗ 10%After 5 Years
Return On Investment
45%
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 | £66,600 | £67,599 | £69,289 | £71,021 | £73,152 | £347,661 |
| Total Expenses | £55,479 | £55,743 | £56,066 | £56,396 | £56,762 | £280,447 |
| Profit Before Tax | £11,121 | £11,856 | £13,223 | £14,625 | £16,390 | £67,214 |
| Profit After Tax | £9,008 | £9,603 | £10,710 | £11,846 | £13,276 | £54,443 |
| Change In Property Value | £11 | £11 | £21,000 | £37,486 | £49,883 | £108,390 |
| Net Return | £9,019 | £9,614 | £31,711 | £49,332 | £63,158 | £162,833 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 17% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change