Flat
NW1
1 bed
1 bath
Eeko, Camden NW1
London, England · NW1
View property listing
Initial Investment
£199,900First YearProfit From Rental Income
£46,580
↗ 23%After 5 Years
Change In Property Value
£62,350
↗ 10%After 5 Years
Return On Investment
54%
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 | £38,304 | £38,879 | £39,851 | £40,847 | £42,072 | £199,952 |
| Total Expenses | £28,298 | £28,367 | £28,475 | £28,586 | £28,719 | £142,445 |
| Profit Before Tax | £10,006 | £10,511 | £11,375 | £12,261 | £13,353 | £57,507 |
| Profit After Tax | £8,105 | £8,514 | £9,214 | £9,931 | £10,816 | £46,580 |
| Change In Property Value | £6 | £6 | £12,080 | £21,563 | £28,694 | £62,350 |
| Net Return | £8,111 | £8,520 | £21,294 | £31,495 | £39,510 | £108,930 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change