Flat NW1 2 beds 2 baths

Kings Terrace, Camden NW1

London, England · NW1

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£28,363

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£54,195

↗ 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	£32,304	£32,789	£33,608	£34,448	£35,482	£168,631
Total Expenses	£26,474	£26,578	£26,712	£26,849	£27,003	£133,615
Profit Before Tax	£5,830	£6,211	£6,897	£7,600	£8,479	£35,016
Profit After Tax	£4,722	£5,031	£5,586	£6,156	£6,868	£28,363
Change In Property Value	£5	£5	£10,500	£18,743	£24,941	£54,195
Net Return	£4,728	£5,036	£16,087	£24,899	£31,809	£82,558
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	48%

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