Flat
NW1
1 bed
1 bath
Centric Close, Camden NW1
London, England · NW1
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£29,392
↗ 15%After 5 Years
Change In Property Value
£60,389
↗ 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 | £37,104 | £37,661 | £38,602 | £39,567 | £40,754 | £193,688 |
| Total Expenses | £31,130 | £31,283 | £31,467 | £31,656 | £31,865 | £157,401 |
| Profit Before Tax | £5,974 | £6,378 | £7,135 | £7,911 | £8,889 | £36,287 |
| Profit After Tax | £4,839 | £5,166 | £5,779 | £6,408 | £7,200 | £29,392 |
| Change In Property Value | £6 | £6 | £11,700 | £20,885 | £27,792 | £60,389 |
| Net Return | £4,845 | £5,172 | £17,479 | £27,293 | £34,992 | £89,781 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change