Flat
NW1
3 beds
1 bath
Camden Street, Camden, London NW1
London, England · NW1
View property listing
Initial Investment
£256,250First YearProfit From Rental Income
£39,067
↗ 15%After 5 Years
Change In Property Value
£78,970
↗ 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 | £48,516 | £49,244 | £50,475 | £51,737 | £53,289 | £253,260 |
| Total Expenses | £40,555 | £40,751 | £40,989 | £41,233 | £41,502 | £205,029 |
| Profit Before Tax | £7,961 | £8,493 | £9,486 | £10,504 | £11,787 | £48,231 |
| Profit After Tax | £6,448 | £6,879 | £7,684 | £8,508 | £9,547 | £39,067 |
| Change In Property Value | £8 | £8 | £15,300 | £27,311 | £36,343 | £78,970 |
| Net Return | £6,456 | £6,887 | £22,984 | £35,819 | £45,891 | £118,037 |
| 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