Flat
NW1
1 bed
2 baths
Agar Place, Camden Town NW1
London, England · NW1
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£32,385
↗ 17%After 5 Years
Change In Property Value
£59,356
↗ 10%After 5 Years
Return On Investment
48%
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 | £36,468 | £37,015 | £37,940 | £38,889 | £40,056 | £190,368 |
| Total Expenses | £29,770 | £29,901 | £30,064 | £30,232 | £30,419 | £150,386 |
| Profit Before Tax | £6,698 | £7,114 | £7,876 | £8,657 | £9,636 | £39,982 |
| Profit After Tax | £5,425 | £5,763 | £6,380 | £7,012 | £7,806 | £32,385 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £5,431 | £5,768 | £17,880 | £27,540 | £35,122 | £91,742 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change