Flat
NW1
3 beds
1 bath
Compton Close, Camden, London NW1
London, England · NW1
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£-11,126
↘ -5%After 5 Years
Change In Property Value
£69,679
↗ 10%After 5 Years
Return On Investment
26%
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 | £28,356 | £28,781 | £29,501 | £30,238 | £31,146 | £148,022 |
| Total Expenses | £31,616 | £31,705 | £31,820 | £31,937 | £32,071 | £159,149 |
| Profit Before Tax | £-3,260 | £-2,923 | £-2,319 | £-1,699 | £-925 | £-11,126 |
| Profit After Tax | £-3,260 | £-2,923 | £-2,319 | £-1,699 | £-925 | £-11,126 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £-3,253 | £-2,917 | £11,181 | £22,399 | £31,142 | £58,553 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change