Flat
NW1
1 bed
1 bath
Camden Street, Camden Town, London NW1
London, England · NW1
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£16,738
↗ 15%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
48%
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 | £22,200 | £22,533 | £23,096 | £23,674 | £24,384 | £115,887 |
| Total Expenses | £18,826 | £18,922 | £19,037 | £19,154 | £19,283 | £95,223 |
| Profit Before Tax | £3,374 | £3,611 | £4,059 | £4,519 | £5,101 | £20,664 |
| Profit After Tax | £2,733 | £2,925 | £3,288 | £3,661 | £4,132 | £16,738 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £2,736 | £2,928 | £10,288 | £16,156 | £20,759 | £52,868 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change