Flat
NW1
3 beds
2 baths
Nelsons Yard, Camden NW1
London, England · NW1
View property listing
Initial Investment
£420,250First YearProfit From Rental Income
£79,364
↗ 19%After 5 Years
Change In Property Value
£123,358
↗ 10%After 5 Years
Return On Investment
48%
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 | £73,536 | £74,639 | £76,505 | £78,418 | £80,770 | £383,868 |
| Total Expenses | £56,765 | £56,922 | £57,151 | £57,386 | £57,664 | £285,888 |
| Profit Before Tax | £16,771 | £17,718 | £19,354 | £21,031 | £23,106 | £97,980 |
| Profit After Tax | £13,584 | £14,351 | £15,677 | £17,035 | £18,716 | £79,364 |
| Change In Property Value | £12 | £12 | £23,900 | £42,662 | £56,771 | £123,358 |
| Net Return | £13,596 | £14,363 | £39,577 | £59,698 | £75,487 | £202,722 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change