Flat NW1 2 beds 1 bath

Camden Road, London NW1

London, England · NW1

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£46,475

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 10%After 5 Years

Return On Investment

53%

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	£41,220	£41,838	£42,884	£43,956	£45,275	£215,174
Total Expenses	£31,316	£31,410	£31,545	£31,683	£31,845	£157,798
Profit Before Tax	£9,904	£10,428	£11,340	£12,274	£13,431	£57,376
Profit After Tax	£8,022	£8,447	£9,185	£9,942	£10,879	£46,475
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£8,029	£8,454	£22,185	£33,147	£41,759	£113,573
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	53%

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