Flat
NW1
1 bed
1 bath
Carlow Street, Camden Town NW1
London, England · NW1
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£17,142
↗ 14%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
47%
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 | £23,784 | £24,141 | £24,744 | £25,363 | £26,124 | £124,156 |
| Total Expenses | £20,357 | £20,464 | £20,590 | £20,720 | £20,863 | £102,993 |
| Profit Before Tax | £3,427 | £3,677 | £4,154 | £4,643 | £5,261 | £21,162 |
| Profit After Tax | £2,776 | £2,979 | £3,365 | £3,760 | £4,262 | £17,142 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £2,780 | £2,982 | £10,865 | £17,148 | £22,077 | £55,852 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change