Flat NW1 3 beds 3 baths

Cliff Villas, Camden NW1

London, England · NW1

Initial Investment

First Year

£341,850First Year

Profit From Rental Income

After 5 Years

£51,679

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£103,125

↗ 10%After 5 Years

Return On Investment

45%

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	£63,360	£64,310	£65,918	£67,566	£69,593	£330,748
Total Expenses	£52,807	£53,060	£53,367	£53,682	£54,030	£266,947
Profit Before Tax	£10,553	£11,251	£12,551	£13,884	£15,563	£63,801
Profit After Tax	£8,548	£9,113	£10,166	£11,246	£12,606	£51,679
Change In Property Value	£10	£10	£19,980	£35,665	£47,460	£103,125
Net Return	£8,558	£9,123	£30,147	£46,911	£60,066	£154,804
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	9%	14%	18%	45%

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