Flat
NW1
2 beds
1 bath
Rousden Street, Camden Town NW1
London, England · NW1
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£24,912
↗ 18%After 5 Years
Change In Property Value
£44,904
↗ 10%After 5 Years
Return On Investment
50%
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 | £27,588 | £28,002 | £28,702 | £29,419 | £30,302 | £144,013 |
| Total Expenses | £22,423 | £22,520 | £22,642 | £22,766 | £22,906 | £113,258 |
| Profit Before Tax | £5,165 | £5,482 | £6,060 | £6,653 | £7,396 | £30,755 |
| Profit After Tax | £4,183 | £4,440 | £4,909 | £5,389 | £5,991 | £24,912 |
| Change In Property Value | £4 | £4 | £8,700 | £15,530 | £20,666 | £44,904 |
| Net Return | £4,188 | £4,445 | £13,609 | £20,919 | £26,657 | £69,816 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change