Flat NW1 1 bed 1 bath

Agar Grove, Camden Town NW1

London, England · NW1

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£21,475

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

52%

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	£22,200	£22,533	£23,096	£23,674	£24,384	£115,887
Total Expenses	£17,706	£17,776	£17,867	£17,960	£18,065	£89,375
Profit Before Tax	£4,494	£4,757	£5,229	£5,714	£6,319	£26,512
Profit After Tax	£3,640	£3,853	£4,236	£4,628	£5,118	£21,475
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£3,643	£3,856	£11,236	£17,123	£21,746	£57,605
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	20%	52%

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