Flat
NW1
2 beds
2 baths
Colosseum Terrace, Camden NW1
London, England · NW1
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£39,122
↗ 16%After 5 Years
Change In Property Value
£77,421
↗ 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 | £46,152 | £46,844 | £48,015 | £49,216 | £50,692 | £240,920 |
| Total Expenses | £38,153 | £38,310 | £38,508 | £38,711 | £38,939 | £192,622 |
| Profit Before Tax | £7,999 | £8,535 | £9,507 | £10,505 | £11,753 | £48,298 |
| Profit After Tax | £6,479 | £6,913 | £7,701 | £8,509 | £9,520 | £39,122 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £6,486 | £6,921 | £22,701 | £35,284 | £45,150 | £116,543 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| 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