Flat
NW1
1 bed
1 bath
Camden Street, Camden Town NW1
London, England · NW1
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£33,182
↗ 21%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
53%
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 | £23,079 | £23,152 | £23,255 | £23,360 | £23,482 | £116,328 |
| Profit Before Tax | £7,053 | £7,432 | £8,094 | £8,772 | £9,614 | £40,965 |
| Profit After Tax | £5,713 | £6,020 | £6,556 | £7,106 | £7,787 | £33,182 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £5,718 | £6,025 | £16,056 | £24,063 | £30,353 | £82,215 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change