Flat
NW1
1 bed
1 bath
Camden Road, Camden Town NW1
London, England · NW1
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£16,165
↗ 16%After 5 Years
Change In Property Value
£33,549
↗ 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 | £20,616 | £20,925 | £21,448 | £21,985 | £22,644 | £107,618 |
| Total Expenses | £17,336 | £17,422 | £17,525 | £17,631 | £17,748 | £87,661 |
| Profit Before Tax | £3,280 | £3,504 | £3,923 | £4,354 | £4,896 | £19,957 |
| Profit After Tax | £2,657 | £2,838 | £3,178 | £3,526 | £3,966 | £16,165 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £2,660 | £2,841 | £9,678 | £15,129 | £19,406 | £49,715 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change