Flat NW1 3 beds 2 baths

Cumberland Market, Camden NW1

London, England · NW1

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£33,145

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 10%After 5 Years

Return On Investment

50%

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	£34,884	£35,407	£36,292	£37,200	£38,316	£182,099
Total Expenses	£27,965	£28,078	£28,224	£28,373	£28,541	£141,180
Profit Before Tax	£6,919	£7,329	£8,069	£8,827	£9,775	£40,920
Profit After Tax	£5,605	£5,937	£6,536	£7,150	£7,918	£33,145
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£5,610	£5,942	£17,536	£26,785	£34,047	£89,921
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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