Flat NW1 1 bed 1 bath

Camden Road, Camden Town NW1

London, England · NW1

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£13,014

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

46%

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	£20,616	£20,925	£21,448	£21,985	£22,644	£107,618
Total Expenses	£18,081	£18,184	£18,303	£18,425	£18,558	£91,551
Profit Before Tax	£2,535	£2,741	£3,145	£3,559	£4,086	£16,067
Profit After Tax	£2,053	£2,221	£2,548	£2,883	£3,310	£13,014
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£2,057	£2,224	£9,048	£14,486	£18,750	£46,564
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	18%	46%

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