Flat NW1 2 beds 1 bath

North Villas, Camden, London NW1

London, England · NW1

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£24,826

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

47%

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	£31,716	£32,192	£32,997	£33,821	£34,836	£165,562
Total Expenses	£26,680	£26,812	£26,971	£27,134	£27,314	£134,912
Profit Before Tax	£5,036	£5,380	£6,025	£6,687	£7,522	£30,649
Profit After Tax	£4,079	£4,358	£4,880	£5,416	£6,093	£24,826
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£4,084	£4,363	£14,881	£23,267	£29,846	£76,440
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	14%	18%	47%

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