Flat
NW1
2 beds
1 bath
Arlington Road, Camden NW1
London, England · NW1
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£18,919
↗ 13%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
45%
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 | £28,536 | £28,964 | £29,688 | £30,430 | £31,343 | £148,962 |
| Total Expenses | £24,813 | £24,951 | £25,111 | £25,275 | £25,454 | £125,605 |
| Profit Before Tax | £3,723 | £4,013 | £4,577 | £5,155 | £5,889 | £23,357 |
| Profit After Tax | £3,015 | £3,251 | £3,707 | £4,175 | £4,770 | £18,919 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £3,020 | £3,255 | £12,707 | £20,241 | £26,148 | £65,372 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change