Flat
NW1
2 beds
2 baths
Centric Close, Camden, London NW1
London, England · NW1
View property listing
Initial Investment
£258,000First YearProfit From Rental Income
£39,361
↗ 15%After 5 Years
Change In Property Value
£79,486
↗ 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 | £48,840 | £49,573 | £50,812 | £52,082 | £53,645 | £254,951 |
| Total Expenses | £40,818 | £41,015 | £41,254 | £41,500 | £41,771 | £206,357 |
| Profit Before Tax | £8,022 | £8,558 | £9,557 | £10,583 | £11,874 | £48,594 |
| Profit After Tax | £6,498 | £6,932 | £7,742 | £8,572 | £9,618 | £39,361 |
| Change In Property Value | £8 | £8 | £15,400 | £27,490 | £36,581 | £79,486 |
| Net Return | £6,506 | £6,939 | £23,142 | £36,061 | £46,199 | £118,847 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change