Flat
NW1
3 beds
2 baths
Royal College Street, Camden Town, London NW1
London, England · NW1
View property listing
Initial Investment
£432,250First YearProfit From Rental Income
£63,874
↗ 15%After 5 Years
Change In Property Value
£126,455
↗ 10%After 5 Years
Return On Investment
44%
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 | £77,700 | £78,865 | £80,837 | £82,858 | £85,344 | £405,605 |
| Total Expenses | £64,641 | £64,948 | £65,322 | £65,706 | £66,131 | £326,748 |
| Profit Before Tax | £13,059 | £13,918 | £15,515 | £17,152 | £19,213 | £78,857 |
| Profit After Tax | £10,578 | £11,273 | £12,567 | £13,893 | £15,563 | £63,874 |
| Change In Property Value | £12 | £12 | £24,500 | £43,733 | £58,197 | £126,455 |
| Net Return | £10,590 | £11,286 | £37,067 | £57,627 | £73,759 | £190,329 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 13% | 17% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change