Flat
NW1
1 bed
0 baths
St Augustines Road, Camden NW1
London, England · NW1
View property listing
Initial Investment
£168,750First YearProfit From Rental Income
£25,622
↗ 15%After 5 Years
Change In Property Value
£53,163
↗ 10%After 5 Years
Return On Investment
47%
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 | £32,664 | £33,154 | £33,983 | £34,832 | £35,877 | £170,511 |
| Total Expenses | £27,465 | £27,601 | £27,764 | £27,932 | £28,117 | £138,879 |
| Profit Before Tax | £5,199 | £5,553 | £6,218 | £6,900 | £7,761 | £31,632 |
| Profit After Tax | £4,211 | £4,498 | £5,037 | £5,589 | £6,286 | £25,622 |
| Change In Property Value | £5 | £5 | £10,300 | £18,386 | £24,466 | £53,163 |
| Net Return | £4,216 | £4,503 | £15,337 | £23,975 | £30,752 | £78,784 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change