Flat
NW1
2 beds
1 bath
Camden Square, Camden NW1
London, England · NW1
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£45,017
↗ 15%After 5 Years
Change In Property Value
£90,325
↗ 10%After 5 Years
Return On Investment
46%
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 | £55,500 | £56,333 | £57,741 | £59,184 | £60,960 | £289,718 |
| Total Expenses | £46,316 | £46,538 | £46,809 | £47,086 | £47,392 | £234,141 |
| Profit Before Tax | £9,184 | £9,794 | £10,932 | £12,098 | £13,567 | £55,577 |
| Profit After Tax | £7,439 | £7,934 | £8,855 | £9,800 | £10,990 | £45,017 |
| Change In Property Value | £9 | £9 | £17,500 | £31,238 | £41,569 | £90,325 |
| Net Return | £7,448 | £7,942 | £26,355 | £41,038 | £52,559 | £135,342 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change