Flat
NW1
3 beds
2 baths
Centric Close, Camden, London NW1
London, England · NW1
View property listing
Initial Investment
£372,250First YearProfit From Rental Income
£55,786
↗ 15%After 5 Years
Change In Property Value
£110,971
↗ 10%After 5 Years
Return On Investment
45%
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 | £68,184 | £69,207 | £70,937 | £72,710 | £74,892 | £355,930 |
| Total Expenses | £56,787 | £57,058 | £57,388 | £57,726 | £58,100 | £287,058 |
| Profit Before Tax | £11,397 | £12,149 | £13,549 | £14,985 | £16,792 | £68,872 |
| Profit After Tax | £9,232 | £9,841 | £10,975 | £12,138 | £13,601 | £55,786 |
| Change In Property Value | £11 | £11 | £21,500 | £38,378 | £51,071 | £110,971 |
| Net Return | £9,242 | £9,852 | £32,475 | £50,516 | £64,672 | £166,757 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 17% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change