Flat
NW1
1 bed
1 bath
Verdica, Camden NW1
London, England · NW1
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£27,507
↗ 15%After 5 Years
Change In Property Value
£56,776
↗ 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 | £34,884 | £35,407 | £36,292 | £37,200 | £38,316 | £182,099 |
| Total Expenses | £29,298 | £29,442 | £29,616 | £29,794 | £29,991 | £148,140 |
| Profit Before Tax | £5,586 | £5,966 | £6,677 | £7,406 | £8,325 | £33,959 |
| Profit After Tax | £4,525 | £4,832 | £5,408 | £5,999 | £6,743 | £27,507 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £4,530 | £4,838 | £16,408 | £25,634 | £32,872 | £84,283 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change