Flat NW1 0 beds 1 bath

Randolph Street, Camden, London NW1

London, England · NW1

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£14,057

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

48%

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	£19,032	£19,317	£19,800	£20,295	£20,904	£99,350
Total Expenses	£16,209	£16,293	£16,392	£16,495	£16,607	£81,995
Profit Before Tax	£2,823	£3,025	£3,408	£3,801	£4,298	£17,355
Profit After Tax	£2,287	£2,450	£2,760	£3,079	£3,481	£14,057
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£2,290	£2,453	£8,761	£13,789	£17,733	£45,026
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	15%	19%	48%

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