Flat
NW1
2 beds
1 bath
Camden Street, Camden, London NW1
London, England · NW1
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£28,845
↗ 15%After 5 Years
Change In Property Value
£59,356
↗ 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 | £36,468 | £37,015 | £37,940 | £38,889 | £40,056 | £190,368 |
| Total Expenses | £30,607 | £30,757 | £30,939 | £31,124 | £31,330 | £154,757 |
| Profit Before Tax | £5,861 | £6,258 | £7,002 | £7,764 | £8,726 | £35,611 |
| Profit After Tax | £4,747 | £5,069 | £5,671 | £6,289 | £7,068 | £28,845 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £4,753 | £5,075 | £17,172 | £26,817 | £34,385 | £88,202 |
| 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