Flat
NW1
1 bed
1 bath
Eeko, Camden NW1
London, England · NW1
View property listing
Initial Investment
£193,600First YearProfit From Rental Income
£45,134
↗ 23%After 5 Years
Change In Property Value
£60,492
↗ 10%After 5 Years
Return On Investment
55%
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 | £37,164 | £37,721 | £38,664 | £39,631 | £40,820 | £194,001 |
| Total Expenses | £27,470 | £27,537 | £27,642 | £27,750 | £27,880 | £138,280 |
| Profit Before Tax | £9,694 | £10,184 | £11,022 | £11,881 | £12,940 | £55,722 |
| Profit After Tax | £7,852 | £8,249 | £8,928 | £9,624 | £10,482 | £45,134 |
| Change In Property Value | £6 | £6 | £11,720 | £20,921 | £27,839 | £60,492 |
| Net Return | £7,858 | £8,255 | £20,648 | £30,544 | £38,321 | £105,626 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change