Flat
NW1
4 beds
3 baths
Randolph Street, Camden NW1
London, England · NW1
View property listing
Initial Investment
£502,250First YearProfit From Rental Income
£94,418
↗ 19%After 5 Years
Change In Property Value
£144,520
↗ 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 | £86,148 | £87,440 | £89,626 | £91,867 | £94,623 | £449,704 |
| Total Expenses | £66,160 | £66,335 | £66,597 | £66,865 | £67,183 | £333,139 |
| Profit Before Tax | £19,988 | £21,105 | £23,030 | £25,002 | £27,440 | £116,566 |
| Profit After Tax | £16,190 | £17,095 | £18,654 | £20,252 | £22,226 | £94,418 |
| Change In Property Value | £14 | £14 | £28,001 | £49,981 | £66,510 | £144,520 |
| Net Return | £16,204 | £17,109 | £46,655 | £70,233 | £88,737 | £238,938 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change