Flat
NW1
1 bed
1 bath
Crogsland Road, Camden Town NW1
London, England · NW1
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£29,802
↗ 17%After 5 Years
Change In Property Value
£54,195
↗ 10%After 5 Years
Return On Investment
49%
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 | £33,300 | £33,799 | £34,644 | £35,511 | £36,576 | £173,831 |
| Total Expenses | £27,129 | £27,248 | £27,396 | £27,548 | £27,718 | £137,038 |
| Profit Before Tax | £6,171 | £6,552 | £7,249 | £7,963 | £8,858 | £36,792 |
| Profit After Tax | £4,998 | £5,307 | £5,871 | £6,450 | £7,175 | £29,802 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £5,003 | £5,312 | £16,372 | £25,193 | £32,117 | £83,997 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change