Flat
NW1
2 beds
1 bath
Pratt Street, Camden NW1
London, England · NW1
View property listing
Initial Investment
£158,250First YearProfit From Rental Income
£23,985
↗ 15%After 5 Years
Change In Property Value
£50,066
↗ 10%After 5 Years
Return On Investment
47%
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 | £30,756 | £31,217 | £31,998 | £32,798 | £33,782 | £160,550 |
| Total Expenses | £25,894 | £26,022 | £26,177 | £26,336 | £26,510 | £130,940 |
| Profit Before Tax | £4,862 | £5,195 | £5,821 | £6,462 | £7,271 | £29,611 |
| Profit After Tax | £3,938 | £4,208 | £4,715 | £5,234 | £5,890 | £23,985 |
| Change In Property Value | £5 | £5 | £9,700 | £17,315 | £23,041 | £50,066 |
| Net Return | £3,943 | £4,213 | £14,415 | £22,549 | £28,931 | £74,051 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change