Flat
NW1
1 bed
1 bath
Eeko, Camden NW1
London, England · NW1
View property listing
Initial Investment
£191,500First YearProfit From Rental Income
£44,683
↗ 23%After 5 Years
Change In Property Value
£59,873
↗ 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 | £36,792 | £37,344 | £38,277 | £39,234 | £40,411 | £192,059 |
| Total Expenses | £27,195 | £27,261 | £27,366 | £27,472 | £27,601 | £136,895 |
| Profit Before Tax | £9,597 | £10,082 | £10,912 | £11,762 | £12,811 | £55,164 |
| Profit After Tax | £7,774 | £8,167 | £8,839 | £9,527 | £10,377 | £44,683 |
| Change In Property Value | £6 | £6 | £11,600 | £20,706 | £27,554 | £59,873 |
| Net Return | £7,780 | £8,173 | £20,439 | £30,234 | £37,931 | £104,555 |
| 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