Flat
NW1
3 beds
3 baths
Camden Road, Camden Town NW1
London, England · NW1
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£29,475
↗ 10%After 5 Years
Change In Property Value
£92,906
↗ 10%After 5 Years
Return On Investment
40%
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 | £57,084 | £57,940 | £59,389 | £60,873 | £62,700 | £297,986 |
| Total Expenses | £51,616 | £51,936 | £52,300 | £52,672 | £53,072 | £261,597 |
| Profit Before Tax | £5,468 | £6,004 | £7,089 | £8,201 | £9,627 | £36,389 |
| Profit After Tax | £4,429 | £4,863 | £5,742 | £6,643 | £7,798 | £29,475 |
| Change In Property Value | £9 | £9 | £18,000 | £32,131 | £42,757 | £92,906 |
| Net Return | £4,438 | £4,872 | £23,742 | £38,774 | £50,555 | £122,381 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change