Flat
NW1
2 beds
2 baths
Parkway, Camden, London NW1
London, England · NW1
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£34,900
↗ 18%After 5 Years
Change In Property Value
£61,421
↗ 10%After 5 Years
Return On Investment
49%
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 | £37,740 | £38,306 | £39,264 | £40,245 | £41,453 | £197,008 |
| Total Expenses | £30,481 | £30,609 | £30,771 | £30,937 | £31,124 | £153,921 |
| Profit Before Tax | £7,259 | £7,698 | £8,493 | £9,308 | £10,329 | £43,087 |
| Profit After Tax | £5,880 | £6,235 | £6,879 | £7,540 | £8,366 | £34,900 |
| Change In Property Value | £6 | £6 | £11,900 | £21,242 | £28,267 | £61,421 |
| Net Return | £5,886 | £6,241 | £18,779 | £28,782 | £36,633 | £96,321 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change