Flat
NW1
1 bed
1 bath
Camden Goods Yard, Camden NW1
London, England · NW1
View property listing
Initial Investment
£193,950First YearProfit From Rental Income
£29,518
↗ 15%After 5 Years
Change In Property Value
£60,595
↗ 10%After 5 Years
Return On Investment
46%
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 | £37,236 | £37,795 | £38,739 | £39,708 | £40,899 | £194,377 |
| Total Expenses | £31,236 | £31,389 | £31,574 | £31,763 | £31,973 | £157,935 |
| Profit Before Tax | £6,000 | £6,406 | £7,165 | £7,944 | £8,926 | £36,442 |
| Profit After Tax | £4,860 | £5,189 | £5,804 | £6,435 | £7,230 | £29,518 |
| Change In Property Value | £6 | £6 | £11,740 | £20,956 | £27,887 | £60,595 |
| Net Return | £4,866 | £5,195 | £17,544 | £27,391 | £35,117 | £90,113 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change