Flat
NW1
2 beds
2 baths
Park Village East, Camden Town NW1
London, England · NW1
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£34,071
↗ 15%After 5 Years
Change In Property Value
£69,679
↗ 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 | £42,816 | £43,458 | £44,545 | £45,658 | £47,028 | £223,505 |
| Total Expenses | £35,886 | £36,061 | £36,274 | £36,491 | £36,731 | £181,443 |
| Profit Before Tax | £6,930 | £7,397 | £8,271 | £9,167 | £10,297 | £42,062 |
| Profit After Tax | £5,613 | £5,991 | £6,700 | £7,426 | £8,341 | £34,071 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £5,620 | £5,998 | £20,200 | £31,524 | £40,408 | £103,750 |
| Return From Rental Income (%) | 2% | 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