Flat NW1 1 bed 1 bath

Eeko, Camden NW1

London, England · NW1

Initial Investment

First Year

£180,982First Year

Profit From Rental Income

After 5 Years

£42,251

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£56,771

↗ 10%After 5 Years

Return On Investment

55%

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	£34,884	£35,407	£36,292	£37,200	£38,316	£182,099
Total Expenses	£25,812	£25,876	£25,975	£26,077	£26,199	£129,938
Profit Before Tax	£9,072	£9,532	£10,318	£11,123	£12,117	£52,161
Profit After Tax	£7,349	£7,721	£8,357	£9,010	£9,815	£42,251
Change In Property Value	£5	£5	£10,999	£19,634	£26,127	£56,771
Net Return	£7,354	£7,726	£19,356	£28,643	£35,941	£99,021
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change