Flat
NW1
1 bed
1 bath
Delancey Street, Camden Town NW1
London, England · NW1
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£29,668
↗ 17%After 5 Years
Change In Property Value
£53,679
↗ 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 | £32,976 | £33,471 | £34,307 | £35,165 | £36,220 | £172,139 |
| Total Expenses | £26,829 | £26,945 | £27,091 | £27,240 | £27,407 | £135,512 |
| Profit Before Tax | £6,147 | £6,526 | £7,217 | £7,925 | £8,813 | £36,627 |
| Profit After Tax | £4,979 | £5,286 | £5,845 | £6,419 | £7,138 | £29,668 |
| Change In Property Value | £5 | £5 | £10,400 | £18,564 | £24,704 | £53,679 |
| Net Return | £4,985 | £5,291 | £16,246 | £24,984 | £31,842 | £83,347 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 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