Flat NW1 0 beds 1 bath

Oakley Square, Camden, London NW1

London, England · NW1

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£15,400

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

48%

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	£20,616	£20,925	£21,448	£21,985	£22,644	£107,618
Total Expenses	£17,517	£17,607	£17,714	£17,824	£17,945	£88,606
Profit Before Tax	£3,099	£3,318	£3,734	£4,161	£4,700	£19,012
Profit After Tax	£2,510	£2,688	£3,025	£3,370	£3,807	£15,400
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£2,513	£2,691	£9,525	£14,973	£19,247	£48,949
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	15%	19%	48%

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