Flat
NW1
1 bed
1 bath
Camden Road, Tufnell Park NW1
London, England · NW1
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£19,966
↗ 15%After 5 Years
Change In Property Value
£42,324
↗ 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 | £26,004 | £26,394 | £27,054 | £27,730 | £28,562 | £135,744 |
| Total Expenses | £21,967 | £22,077 | £22,210 | £22,346 | £22,495 | £111,095 |
| Profit Before Tax | £4,037 | £4,317 | £4,844 | £5,385 | £6,067 | £24,649 |
| Profit After Tax | £3,270 | £3,496 | £3,924 | £4,362 | £4,914 | £19,966 |
| Change In Property Value | £4 | £4 | £8,200 | £14,637 | £19,478 | £42,324 |
| Net Return | £3,274 | £3,501 | £12,124 | £18,999 | £24,392 | £62,289 |
| 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