Flat NW1 1 bed 1 bath

Camden Street, Camden, London NW1

London, England · NW1

Initial Investment

First Year

£135,500First Year

Profit From Rental Income

After 5 Years

£20,509

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£43,356

↗ 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	£26,640	£27,040	£27,716	£28,408	£29,261	£139,064
Total Expenses	£22,492	£22,604	£22,740	£22,878	£23,031	£113,745
Profit Before Tax	£4,149	£4,435	£4,976	£5,530	£6,230	£25,319
Profit After Tax	£3,360	£3,593	£4,030	£4,479	£5,046	£20,509
Change In Property Value	£4	£4	£8,400	£14,994	£19,953	£43,356
Net Return	£3,364	£3,597	£12,431	£19,474	£24,999	£63,865
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