Flat NW1 2 beds 1 bath

St. Pancras Way, Camden Town NW1

London, England · NW1

Initial Investment

First Year

£228,250First Year

Profit From Rental Income

After 5 Years

£31,535

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£70,712

↗ 10%After 5 Years

Return On Investment

45%

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	£43,440	£44,092	£45,194	£46,324	£47,713	£226,763
Total Expenses	£37,126	£37,320	£37,551	£37,787	£38,046	£187,830
Profit Before Tax	£6,314	£6,771	£7,643	£8,537	£9,668	£38,932
Profit After Tax	£5,114	£5,485	£6,191	£6,915	£7,831	£31,535
Change In Property Value	£7	£7	£13,700	£24,455	£32,543	£70,712
Net Return	£5,121	£5,491	£19,891	£31,370	£40,374	£102,247
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	2%	2%	9%	14%	18%	45%

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