Flat NW1 1 bed 1 bath

Camden Road, Camden, London NW1

London, England · NW1

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£14,853

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£32,517

↗ 10%After 5 Years

Return On Investment

48%

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	£19,980	£20,280	£20,787	£21,306	£21,946	£104,298
Total Expenses	£16,994	£17,081	£17,185	£17,292	£17,409	£85,962
Profit Before Tax	£2,986	£3,199	£3,601	£4,014	£4,536	£18,337
Profit After Tax	£2,419	£2,591	£2,917	£3,252	£3,674	£14,853
Change In Property Value	£3	£3	£6,300	£11,246	£14,965	£32,517
Net Return	£2,422	£2,594	£9,217	£14,497	£18,639	£47,370
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	15%	19%	48%

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