Flat NW1 2 beds 1 bath

Prowse Place, Camden, London NW1

London, England · NW1

Initial Investment

First Year

£342,250First Year

Profit From Rental Income

After 5 Years

£65,031

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£103,229

↗ 10%After 5 Years

Return On Investment

49%

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	£61,536	£62,459	£64,021	£65,621	£67,590	£321,226
Total Expenses	£47,829	£47,967	£48,166	£48,370	£48,609	£240,941
Profit Before Tax	£13,707	£14,492	£15,855	£17,251	£18,980	£80,285
Profit After Tax	£11,103	£11,739	£12,842	£13,973	£15,374	£65,031
Change In Property Value	£10	£10	£20,000	£35,701	£47,507	£103,229
Net Return	£11,113	£11,749	£32,843	£49,674	£62,881	£168,260
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	10%	15%	18%	49%

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