Flat
NW1
2 beds
1 bath
Cantelowes Road, Camden NW1
London, England · NW1
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£40,964
↗ 19%After 5 Years
Change In Property Value
£67,099
↗ 10%After 5 Years
Return On Investment
50%
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 | £41,220 | £41,838 | £42,884 | £43,956 | £45,275 | £215,174 |
| Total Expenses | £32,619 | £32,743 | £32,906 | £33,072 | £33,262 | £164,601 |
| Profit Before Tax | £8,601 | £9,095 | £9,979 | £10,884 | £12,013 | £50,573 |
| Profit After Tax | £6,967 | £7,367 | £8,083 | £8,816 | £9,731 | £40,964 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £6,974 | £7,374 | £21,083 | £32,022 | £40,611 | £108,062 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change