Flat
NW1
2 beds
1 bath
Kingston House, Camden Street NW1
London, England · NW1
View property listing
Initial Investment
£221,250First YearProfit From Rental Income
£33,705
↗ 15%After 5 Years
Change In Property Value
£68,647
↗ 10%After 5 Years
Return On Investment
46%
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 | £42,180 | £42,813 | £43,883 | £44,980 | £46,329 | £220,185 |
| Total Expenses | £35,320 | £35,492 | £35,700 | £35,913 | £36,149 | £178,574 |
| Profit Before Tax | £6,860 | £7,321 | £8,183 | £9,067 | £10,181 | £41,612 |
| Profit After Tax | £5,557 | £5,930 | £6,628 | £7,344 | £8,246 | £33,705 |
| Change In Property Value | £7 | £7 | £13,300 | £23,741 | £31,592 | £68,647 |
| Net Return | £5,563 | £5,937 | £19,928 | £31,085 | £39,839 | £102,352 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change