Flat
NW1
0 beds
1 bath
Camden Goods Yard, Camden NW1
London, England · NW1
View property listing
Initial Investment
£212,500First YearProfit From Rental Income
£32,367
↗ 15%After 5 Years
Change In Property Value
£66,066
↗ 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 | £40,596 | £41,205 | £42,235 | £43,291 | £44,590 | £211,917 |
| Total Expenses | £34,011 | £34,176 | £34,377 | £34,583 | £34,810 | £171,957 |
| Profit Before Tax | £6,585 | £7,029 | £7,858 | £8,708 | £9,780 | £39,959 |
| Profit After Tax | £5,334 | £5,693 | £6,365 | £7,054 | £7,922 | £32,367 |
| Change In Property Value | £6 | £6 | £12,800 | £22,848 | £30,405 | £66,066 |
| Net Return | £5,341 | £5,700 | £19,165 | £29,902 | £38,326 | £98,433 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change