Flat
NW1
1 bed
1 bath
Camden Street, Camden, London NW1
London, England · NW1
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£18,081
↗ 15%After 5 Years
Change In Property Value
£38,711
↗ 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 | £23,784 | £24,141 | £24,744 | £25,363 | £26,124 | £124,156 |
| Total Expenses | £20,135 | £20,236 | £20,359 | £20,484 | £20,621 | £101,834 |
| Profit Before Tax | £3,649 | £3,904 | £4,386 | £4,879 | £5,503 | £22,322 |
| Profit After Tax | £2,956 | £3,163 | £3,552 | £3,952 | £4,457 | £18,081 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £2,960 | £3,166 | £11,053 | £17,340 | £22,273 | £56,791 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change