Flat NW1 0 beds 1 bath

Merrivale, Camden Street, London NW1

London, England · NW1

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£11,331

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 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	£15,852	£16,090	£16,492	£16,904	£17,411	£82,750
Total Expenses	£13,590	£13,662	£13,747	£13,834	£13,929	£68,761
Profit Before Tax	£2,262	£2,428	£2,745	£3,071	£3,483	£13,989
Profit After Tax	£1,832	£1,967	£2,224	£2,487	£2,821	£11,331
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£1,835	£1,969	£7,224	£11,412	£14,698	£37,138
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	10%	15%	19%	49%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change