Flat
NW1
1 bed
1 bath
Eeko, Camden NW1
London, England · NW1
View property listing
Initial Investment
£190,800First YearProfit From Rental Income
£44,502
↗ 23%After 5 Years
Change In Property Value
£59,666
↗ 10%After 5 Years
Return On Investment
55%
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 | £36,660 | £37,210 | £38,140 | £39,094 | £40,266 | £191,370 |
| Total Expenses | £27,102 | £27,169 | £27,273 | £27,379 | £27,507 | £136,429 |
| Profit Before Tax | £9,558 | £10,041 | £10,868 | £11,715 | £12,759 | £54,941 |
| Profit After Tax | £7,742 | £8,133 | £8,803 | £9,489 | £10,335 | £44,502 |
| Change In Property Value | £6 | £6 | £11,560 | £20,635 | £27,459 | £59,666 |
| Net Return | £7,748 | £8,139 | £20,363 | £30,124 | £37,794 | £104,168 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change