Flat NW1 3 beds 1 bath

Medburn Street, Camden, London NW1

London, England · NW1

Initial Investment

First Year

£462,250First Year

Profit From Rental Income

After 5 Years

£87,106

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£134,197

↗ 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	£80,004	£81,204	£83,234	£85,315	£87,874	£417,632
Total Expenses	£61,578	£61,744	£61,990	£62,242	£62,540	£310,094
Profit Before Tax	£18,426	£19,460	£21,244	£23,073	£25,334	£107,538
Profit After Tax	£14,925	£15,763	£17,208	£18,689	£20,521	£87,106
Change In Property Value	£13	£13	£26,001	£46,411	£61,760	£134,197
Net Return	£14,938	£15,776	£43,208	£65,100	£82,280	£221,303
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
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