Flat
NW1
1 bed
1 bath
Eeko, Camden NW1
London, England · NW1
View property listing
Initial Investment
£213,200First YearProfit From Rental Income
£49,653
↗ 23%After 5 Years
Change In Property Value
£66,273
↗ 10%After 5 Years
Return On Investment
54%
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 | £40,716 | £41,327 | £42,360 | £43,419 | £44,721 | £212,543 |
| Total Expenses | £30,047 | £30,120 | £30,234 | £30,351 | £30,492 | £151,243 |
| Profit Before Tax | £10,669 | £11,207 | £12,126 | £13,068 | £14,230 | £61,300 |
| Profit After Tax | £8,642 | £9,078 | £9,822 | £10,585 | £11,526 | £49,653 |
| Change In Property Value | £6 | £6 | £12,840 | £22,920 | £30,500 | £66,273 |
| Net Return | £8,648 | £9,084 | £22,662 | £33,505 | £42,026 | £115,926 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change