Flat
NW1
3 beds
2 baths
Northpoint Square, Camden Town NW1
London, England · NW1
View property listing
Initial Investment
£240,497First YearProfit From Rental Income
£39,871
↗ 17%After 5 Years
Change In Property Value
£74,324
↗ 10%After 5 Years
Return On Investment
47%
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 | £45,660 | £46,345 | £47,504 | £48,691 | £50,152 | £238,351 |
| Total Expenses | £37,434 | £37,601 | £37,810 | £38,023 | £38,260 | £189,128 |
| Profit Before Tax | £8,226 | £8,744 | £9,694 | £10,668 | £11,891 | £49,224 |
| Profit After Tax | £6,663 | £7,082 | £7,852 | £8,641 | £9,632 | £39,871 |
| Change In Property Value | £7 | £7 | £14,400 | £25,704 | £34,205 | £74,324 |
| Net Return | £6,670 | £7,090 | £22,252 | £34,346 | £43,837 | £114,195 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change