Flat
NW1
1 bed
1 bath
Eeko, Camden NW1
London, England · NW1
View property listing
Initial Investment
£196,400First YearProfit From Rental Income
£45,813
↗ 23%After 5 Years
Change In Property Value
£61,318
↗ 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 | £37,680 | £38,245 | £39,201 | £40,181 | £41,387 | £196,695 |
| Total Expenses | £27,839 | £27,907 | £28,014 | £28,123 | £28,254 | £140,136 |
| Profit Before Tax | £9,841 | £10,338 | £11,188 | £12,059 | £13,133 | £56,559 |
| Profit After Tax | £7,971 | £8,374 | £9,062 | £9,768 | £10,638 | £45,813 |
| Change In Property Value | £6 | £6 | £11,880 | £21,206 | £28,219 | £61,318 |
| Net Return | £7,977 | £8,380 | £20,942 | £30,974 | £38,857 | £107,130 |
| 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