Flat
NW1
0 beds
0 baths
"Studio" at Crogsland Road, Camden NW1
London, England · NW1
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£23,736
↗ 15%After 5 Years
Change In Property Value
£49,550
↗ 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 | £30,444 | £30,901 | £31,673 | £32,465 | £33,439 | £158,922 |
| Total Expenses | £25,632 | £25,760 | £25,913 | £26,070 | £26,243 | £129,618 |
| Profit Before Tax | £4,812 | £5,141 | £5,760 | £6,395 | £7,196 | £29,304 |
| Profit After Tax | £3,897 | £4,164 | £4,666 | £5,180 | £5,829 | £23,736 |
| Change In Property Value | £5 | £5 | £9,600 | £17,136 | £22,804 | £49,550 |
| Net Return | £3,902 | £4,169 | £14,266 | £22,316 | £28,632 | £73,286 |
| 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