Flat
NW1
1 bed
1 bath
Camden Goods Yard, Camden NW1
London, England · NW1
View property listing
Initial Investment
£266,750First YearProfit From Rental Income
£40,704
↗ 15%After 5 Years
Change In Property Value
£82,067
↗ 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 | £50,424 | £51,180 | £52,460 | £53,771 | £55,385 | £263,220 |
| Total Expenses | £42,126 | £42,329 | £42,576 | £42,829 | £43,108 | £212,969 |
| Profit Before Tax | £8,298 | £8,851 | £9,884 | £10,943 | £12,276 | £50,252 |
| Profit After Tax | £6,721 | £7,169 | £8,006 | £8,863 | £9,944 | £40,704 |
| Change In Property Value | £8 | £8 | £15,900 | £28,382 | £37,768 | £82,067 |
| Net Return | £6,729 | £7,177 | £23,906 | £37,246 | £47,712 | £122,770 |
| 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