Flat NW1 2 beds 2 baths

Carlow House, Carlow Street, Camden, London NW1

London, England · NW1

Initial Investment

First Year

£198,482First Year

Profit From Rental Income

After 5 Years

£30,196

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£61,932

↗ 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	£38,052	£38,623	£39,588	£40,578	£41,795	£198,637
Total Expenses	£31,913	£32,069	£32,258	£32,452	£32,665	£161,358
Profit Before Tax	£6,139	£6,553	£7,330	£8,126	£9,130	£37,279
Profit After Tax	£4,972	£5,308	£5,937	£6,582	£7,395	£30,196
Change In Property Value	£6	£6	£11,999	£21,419	£28,502	£61,932
Net Return	£4,978	£5,314	£17,937	£28,001	£35,897	£92,128
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