Flat
NW1
2 beds
0 baths
"2 Bed Apartment" at Crogsland Road, Camden NW1
London, England · NW1
View property listing
Initial Investment
£245,750First YearProfit From Rental Income
£37,476
↗ 15%After 5 Years
Change In Property Value
£75,873
↗ 10%After 5 Years
Return On Investment
46%
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 | £46,620 | £47,319 | £48,502 | £49,715 | £51,206 | £243,363 |
| Total Expenses | £38,985 | £39,174 | £39,403 | £39,637 | £39,897 | £197,096 |
| Profit Before Tax | £7,635 | £8,146 | £9,099 | £10,077 | £11,310 | £46,267 |
| Profit After Tax | £6,184 | £6,598 | £7,370 | £8,163 | £9,161 | £37,476 |
| Change In Property Value | £7 | £7 | £14,700 | £26,240 | £34,918 | £75,873 |
| Net Return | £6,192 | £6,605 | £22,071 | £34,403 | £44,079 | £113,349 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change