Flat NW1 2 beds 1 bath

Carlow Street, Camden, London NW1

London, England · NW1

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£32,877

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 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	£41,220	£41,838	£42,884	£43,956	£45,275	£215,174
Total Expenses	£34,531	£34,699	£34,903	£35,111	£35,342	£174,585
Profit Before Tax	£6,689	£7,139	£7,982	£8,845	£9,933	£40,589
Profit After Tax	£5,418	£5,783	£6,465	£7,165	£8,046	£32,877
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£5,425	£5,789	£19,465	£30,370	£38,926	£99,976
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	9%	14%	18%	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