Flat NW1 2 beds 2 baths

Camden Goods Yard, Chalk Farm NW1

London, England · NW1

Initial Investment

First Year

£480,650First Year

Profit From Rental Income

After 5 Years

£70,363

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£138,946

↗ 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	£85,368	£86,649	£88,815	£91,035	£93,766	£445,633
Total Expenses	£70,976	£71,312	£71,723	£72,143	£72,609	£358,764
Profit Before Tax	£14,392	£15,336	£17,092	£18,892	£21,157	£86,869
Profit After Tax	£11,657	£12,422	£13,844	£15,302	£17,137	£70,363
Change In Property Value	£13	£13	£26,921	£48,053	£63,945	£138,946
Net Return	£11,671	£12,436	£40,765	£63,356	£81,082	£209,309
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	8%	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