Flat NW1 2 beds 2 baths

Arlington Road, Camden, London NW1

London, England · NW1

Initial Investment

First Year

£286,910First Year

Profit From Rental Income

After 5 Years

£43,783

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£88,013

↗ 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	£54,072	£54,883	£56,255	£57,662	£59,391	£282,263
Total Expenses	£45,142	£45,359	£45,623	£45,893	£46,192	£228,210
Profit Before Tax	£8,930	£9,524	£10,632	£11,768	£13,199	£54,053
Profit After Tax	£7,233	£7,714	£8,612	£9,532	£10,691	£43,783
Change In Property Value	£9	£9	£17,052	£30,438	£40,505	£88,013
Net Return	£7,242	£7,723	£25,664	£39,971	£51,196	£131,795
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	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