Flat NW1 2 beds 2 baths

Verdica, Camden NW1

London, England · NW1

Initial Investment

First Year

£291,250First Year

Profit From Rental Income

After 5 Years

£44,474

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£89,293

↗ 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	£54,864	£55,687	£57,079	£58,506	£60,261	£286,398
Total Expenses	£45,791	£46,011	£46,279	£46,553	£46,856	£231,491
Profit Before Tax	£9,073	£9,676	£10,800	£11,953	£13,405	£54,907
Profit After Tax	£7,349	£7,837	£8,748	£9,682	£10,858	£44,474
Change In Property Value	£9	£9	£17,300	£30,881	£41,094	£89,293
Net Return	£7,358	£7,846	£26,048	£40,563	£51,952	£133,767
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