Flat NW1 1 bed 1 bath

Camden Road, Camden NW1

London, England · NW1

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£11,617

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 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	£19,032	£19,317	£19,800	£20,295	£20,904	£99,350
Total Expenses	£16,786	£16,883	£16,995	£17,110	£17,234	£85,008
Profit Before Tax	£2,246	£2,435	£2,805	£3,185	£3,670	£14,342
Profit After Tax	£1,820	£1,972	£2,272	£2,580	£2,973	£11,617
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£1,823	£1,975	£8,272	£13,290	£17,225	£42,585
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	9%	14%	18%	46%

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