Flat NW1 2 beds 2 baths

Camden Goods Yard, Camden NW1

London, England · NW1

Initial Investment

First Year

£413,050First Year

Profit From Rental Income

After 5 Years

£61,274

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£121,500

↗ 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	£74,652	£75,772	£77,666	£79,608	£81,996	£389,694
Total Expenses	£62,128	£62,423	£62,783	£63,152	£63,561	£314,047
Profit Before Tax	£12,524	£13,349	£14,883	£16,455	£18,435	£75,646
Profit After Tax	£10,145	£10,813	£12,055	£13,329	£14,932	£61,274
Change In Property Value	£12	£12	£23,540	£42,020	£55,916	£121,500
Net Return	£10,156	£10,824	£35,595	£55,349	£70,849	£182,774
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	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