Flat
NW1
3 beds
2 baths
Rousden Street, Camden Town NW1
London, England · NW1
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£65,031
↗ 19%After 5 Years
Change In Property Value
£103,229
↗ 10%After 5 Years
Return On Investment
49%
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 | £61,536 | £62,459 | £64,021 | £65,621 | £67,590 | £321,226 |
| Total Expenses | £47,829 | £47,967 | £48,166 | £48,370 | £48,609 | £240,941 |
| Profit Before Tax | £13,707 | £14,492 | £15,855 | £17,251 | £18,980 | £80,285 |
| Profit After Tax | £11,103 | £11,739 | £12,842 | £13,973 | £15,374 | £65,031 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £11,113 | £11,749 | £32,843 | £49,674 | £62,881 | £168,260 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 18% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change