Flat
NW1
2 beds
1 bath
Camden Park Road, Camden Town NW1
London, England · NW1
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£21,331
↗ 14%After 5 Years
Change In Property Value
£49,034
↗ 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 | £30,132 | £30,584 | £31,349 | £32,132 | £33,096 | £157,293 |
| Total Expenses | £25,881 | £26,019 | £26,181 | £26,348 | £26,530 | £130,959 |
| Profit Before Tax | £4,251 | £4,565 | £5,167 | £5,784 | £6,566 | £26,334 |
| Profit After Tax | £3,443 | £3,698 | £4,185 | £4,685 | £5,319 | £21,331 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £3,448 | £3,703 | £13,686 | £21,643 | £27,885 | £70,364 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change