Flat NW1 3 beds 1 bath

North Villas, Camden, London NW1

London, England · NW1

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£34,252

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£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	£35,843	£36,017	£36,229	£36,445	£36,684	£181,218
Profit Before Tax	£6,973	£7,441	£8,316	£9,213	£10,344	£42,287
Profit After Tax	£5,648	£6,027	£6,736	£7,463	£8,379	£34,252
Change In Property Value	£7	£7	£13,500	£24,098	£32,068	£69,679
Net Return	£5,655	£6,034	£20,236	£31,561	£40,446	£103,932
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	9%	14%	18%	46%

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