Flat
NW1
1 bed
1 bath
Precious Metal, Camden NW1
London, England · NW1
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£18,329
↗ 15%After 5 Years
Change In Property Value
£39,227
↗ 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 | £24,096 | £24,457 | £25,069 | £25,696 | £26,466 | £125,784 |
| Total Expenses | £20,396 | £20,499 | £20,623 | £20,749 | £20,888 | £103,156 |
| Profit Before Tax | £3,700 | £3,958 | £4,446 | £4,946 | £5,578 | £22,628 |
| Profit After Tax | £2,997 | £3,206 | £3,601 | £4,006 | £4,518 | £18,329 |
| Change In Property Value | £4 | £4 | £7,600 | £13,566 | £18,053 | £39,227 |
| Net Return | £3,001 | £3,210 | £11,201 | £17,573 | £22,571 | £57,556 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change