Flat NW1 2 beds 2 baths

Brill Place, Camden, London NW1

London, England · NW1

Initial Investment

First Year

£502,250First Year

Profit From Rental Income

After 5 Years

£85,477

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£144,520

↗ 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	£88,800	£90,132	£92,385	£94,695	£97,536	£463,548
Total Expenses	£70,925	£71,208	£71,573	£71,946	£72,369	£358,020
Profit Before Tax	£17,875	£18,924	£20,813	£22,749	£25,167	£105,528
Profit After Tax	£14,479	£15,329	£16,858	£18,426	£20,385	£85,477
Change In Property Value	£14	£14	£28,001	£49,981	£66,510	£144,520
Net Return	£14,493	£15,343	£44,859	£68,407	£86,896	£229,997
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	9%	14%	17%	46%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change