Flat NW1 1 bed 0 baths

"1 Bedroom Apartment" at Crogsland Road, Camden NW1

London, England · NW1

Initial Investment

First Year

£177,500First Year

Profit From Rental Income

After 5 Years

£26,960

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£55,743

↗ 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	£34,248	£34,762	£35,631	£36,522	£37,617	£178,779
Total Expenses	£28,774	£28,916	£29,087	£29,262	£29,456	£145,495
Profit Before Tax	£5,474	£5,846	£6,544	£7,259	£8,162	£33,284
Profit After Tax	£4,434	£4,735	£5,300	£5,880	£6,611	£26,960
Change In Property Value	£5	£5	£10,800	£19,278	£25,654	£55,743
Net Return	£4,439	£4,740	£16,101	£25,158	£32,265	£82,703
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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