Flat
NW1
1 bed
1 bath
Camden Goods Yard, Chalk Farm NW1
London, England · NW1
View property listing
Initial Investment
£287,050First YearProfit From Rental Income
£43,801
↗ 15%After 5 Years
Change In Property Value
£88,054
↗ 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 | £54,096 | £54,907 | £56,280 | £57,687 | £59,418 | £282,388 |
| Total Expenses | £45,162 | £45,379 | £45,644 | £45,914 | £46,213 | £228,313 |
| Profit Before Tax | £8,934 | £9,528 | £10,636 | £11,773 | £13,205 | £54,076 |
| Profit After Tax | £7,236 | £7,718 | £8,616 | £9,536 | £10,696 | £43,801 |
| Change In Property Value | £9 | £9 | £17,060 | £30,453 | £40,524 | £88,054 |
| Net Return | £7,245 | £7,726 | £25,676 | £39,989 | £51,220 | £131,855 |
| 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