Flat
NW1
2 beds
2 baths
Kings Terrace, Camden Town NW1
London, England · NW1
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£48,487
↗ 19%After 5 Years
Change In Property Value
£80,002
↗ 10%After 5 Years
Return On Investment
49%
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 | £47,688 | £48,403 | £49,613 | £50,854 | £52,379 | £248,938 |
| Total Expenses | £37,517 | £37,634 | £37,798 | £37,966 | £38,162 | £189,078 |
| Profit Before Tax | £10,171 | £10,769 | £11,815 | £12,887 | £14,218 | £59,860 |
| Profit After Tax | £8,239 | £8,723 | £9,570 | £10,439 | £11,516 | £48,487 |
| Change In Property Value | £8 | £8 | £15,500 | £27,668 | £36,818 | £80,002 |
| Net Return | £8,246 | £8,731 | £25,070 | £38,107 | £48,335 | £128,489 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change