Flat
NW1
1 bed
1 bath
Kentish Town Road, Camden, London NW1
London, England · NW1
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£21,304
↗ 15%After 5 Years
Change In Property Value
£44,904
↗ 10%After 5 Years
Return On Investment
47%
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 | £27,588 | £28,002 | £28,702 | £29,419 | £30,302 | £144,013 |
| Total Expenses | £23,276 | £23,393 | £23,533 | £23,676 | £23,834 | £117,712 |
| Profit Before Tax | £4,312 | £4,609 | £5,169 | £5,743 | £6,468 | £26,301 |
| Profit After Tax | £3,492 | £3,733 | £4,187 | £4,652 | £5,239 | £21,304 |
| Change In Property Value | £4 | £4 | £8,700 | £15,530 | £20,666 | £44,904 |
| Net Return | £3,497 | £3,738 | £12,887 | £20,182 | £25,905 | £66,208 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change