Flat NW1 1 bed 1 bath

Parkway, Camden NW1

London, England · NW1

Initial Investment

First Year

£160,000First Year

Profit From Rental Income

After 5 Years

£24,279

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£50,582

↗ 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	£31,080	£31,546	£32,335	£33,143	£34,138	£162,242
Total Expenses	£26,157	£26,286	£26,443	£26,603	£26,779	£132,268
Profit Before Tax	£4,923	£5,260	£5,892	£6,541	£7,358	£29,974
Profit After Tax	£3,988	£4,260	£4,773	£5,298	£5,960	£24,279
Change In Property Value	£5	£5	£9,800	£17,493	£23,279	£50,582
Net Return	£3,993	£4,265	£14,573	£22,791	£29,239	£74,861
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