Flat
NW1
1 bed
1 bath
Delancey Street, Camden NW1
London, England · NW1
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£23,484
↗ 15%After 5 Years
Change In Property Value
£49,034
↗ 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 | £30,132 | £30,584 | £31,349 | £32,132 | £33,096 | £157,293 |
| Total Expenses | £25,372 | £25,498 | £25,650 | £25,805 | £25,977 | £128,301 |
| Profit Before Tax | £4,760 | £5,086 | £5,699 | £6,327 | £7,120 | £28,992 |
| Profit After Tax | £3,856 | £4,120 | £4,616 | £5,125 | £5,767 | £23,484 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £3,860 | £4,125 | £14,116 | £22,083 | £28,333 | £72,517 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change