Flat NW1 2 beds 2 baths

Camden Road, Camden NW1

London, England · NW1

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£29,652

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£77,421

↗ 10%After 5 Years

Return On Investment

43%

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	£47,568	£48,282	£49,489	£50,726	£52,248	£248,311
Total Expenses	£41,808	£42,047	£42,325	£42,608	£42,916	£211,704
Profit Before Tax	£5,760	£6,234	£7,164	£8,117	£9,331	£36,607
Profit After Tax	£4,666	£5,050	£5,803	£6,575	£7,558	£29,652
Change In Property Value	£8	£8	£15,000	£26,776	£35,631	£77,421
Net Return	£4,673	£5,057	£20,803	£33,351	£43,189	£107,073
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	8%	13%	17%	43%

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