Flat
NW1
0 beds
1 bath
Camden Goods Yard, Camden NW1
London, England · NW1
View property listing
Initial Investment
£252,750First YearProfit From Rental Income
£38,520
↗ 15%After 5 Years
Change In Property Value
£77,938
↗ 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 | £47,880 | £48,598 | £49,813 | £51,058 | £52,590 | £249,940 |
| Total Expenses | £40,032 | £40,225 | £40,460 | £40,701 | £40,967 | £202,384 |
| Profit Before Tax | £7,848 | £8,373 | £9,353 | £10,358 | £11,624 | £47,556 |
| Profit After Tax | £6,357 | £6,782 | £7,576 | £8,390 | £9,415 | £38,520 |
| Change In Property Value | £8 | £8 | £15,100 | £26,954 | £35,868 | £77,938 |
| Net Return | £6,365 | £6,790 | £22,676 | £35,344 | £45,283 | £116,458 |
| 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