Flat
NW1
0 beds
1 bath
Camden Goods Yard, Chalk Farm NW1
London, England · NW1
View property listing
Initial Investment
£197,100First YearProfit From Rental Income
£29,977
↗ 15%After 5 Years
Change In Property Value
£61,524
↗ 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 | £37,800 | £38,367 | £39,326 | £40,309 | £41,519 | £197,321 |
| Total Expenses | £31,706 | £31,861 | £32,049 | £32,242 | £32,454 | £160,312 |
| Profit Before Tax | £6,094 | £6,506 | £7,277 | £8,068 | £9,065 | £37,009 |
| Profit After Tax | £4,936 | £5,270 | £5,894 | £6,535 | £7,343 | £29,977 |
| Change In Property Value | £6 | £6 | £11,920 | £21,278 | £28,314 | £61,524 |
| Net Return | £4,942 | £5,275 | £17,815 | £27,813 | £35,657 | £91,501 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change