Flat NW1 1 bed 1 bath

Camden Goods Yard, Camden NW1

London, England · NW1

Initial Investment

First Year

£301,750First Year

Profit From Rental Income

After 5 Years

£46,065

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£92,390

↗ 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	£56,760	£57,611	£59,052	£60,528	£62,344	£296,295
Total Expenses	£47,361	£47,588	£47,865	£48,148	£48,461	£239,424
Profit Before Tax	£9,399	£10,023	£11,187	£12,380	£13,882	£56,871
Profit After Tax	£7,613	£8,119	£9,061	£10,028	£11,245	£46,065
Change In Property Value	£9	£9	£17,900	£31,952	£42,519	£92,390
Net Return	£7,622	£8,128	£26,962	£41,980	£53,764	£138,455
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