Flat
NW1
3 beds
2 baths
Camden Goods Yard, Camden NW1
London, England · NW1
View property listing
Initial Investment
£534,250First YearProfit From Rental Income
£77,568
↗ 15%After 5 Years
Change In Property Value
£152,778
↗ 10%After 5 Years
Return On Investment
43%
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 | £93,864 | £95,272 | £97,654 | £100,095 | £103,098 | £489,983 |
| Total Expenses | £77,992 | £78,361 | £78,811 | £79,272 | £79,783 | £394,220 |
| Profit Before Tax | £15,872 | £16,911 | £18,843 | £20,823 | £23,315 | £95,763 |
| Profit After Tax | £12,856 | £13,698 | £15,262 | £16,867 | £18,885 | £77,568 |
| Change In Property Value | £15 | £15 | £29,601 | £52,837 | £70,311 | £152,778 |
| Net Return | £12,871 | £13,713 | £44,863 | £69,704 | £89,196 | £230,346 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 8% | 13% | 17% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change