Flat NW1 2 beds 1 bath

Mornington Terrace, Camden, London NW1

London, England · NW1

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£37,472

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£64,518

↗ 10%After 5 Years

Return On Investment

49%

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	£38,460	£39,037	£40,013	£41,013	£42,244	£200,766
Total Expenses	£30,643	£30,747	£30,887	£31,031	£31,197	£154,504
Profit Before Tax	£7,817	£8,290	£9,126	£9,982	£11,047	£46,262
Profit After Tax	£6,332	£6,715	£7,392	£8,086	£8,948	£37,472
Change In Property Value	£6	£6	£12,500	£22,313	£29,692	£64,518
Net Return	£6,338	£6,721	£19,892	£30,398	£38,640	£101,990
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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