Flat NW1 2 beds 2 baths

Camden Goods Yard, Chalk Farm Road NW1

London, England · NW1

Initial Investment

First Year

£407,749First Year

Profit From Rental Income

After 5 Years

£60,561

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£120,132

↗ 10%After 5 Years

Return On Investment

44%

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	£73,812	£74,919	£76,792	£78,712	£81,073	£385,309
Total Expenses	£61,434	£61,726	£62,083	£62,447	£62,852	£310,542
Profit Before Tax	£12,378	£13,193	£14,710	£16,265	£18,222	£74,767
Profit After Tax	£10,026	£10,687	£11,915	£13,174	£14,760	£60,561
Change In Property Value	£12	£12	£23,275	£41,547	£55,287	£120,132
Net Return	£10,038	£10,698	£35,190	£54,721	£70,046	£180,694
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	13%	17%	44%

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