Flat
NW1
1 bed
0 baths
Eeko, Camden NW1
London, England · NW1
View property listing
Initial Investment
£207,950First YearProfit From Rental Income
£48,456
↗ 23%After 5 Years
Change In Property Value
£64,724
↗ 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 | £39,768 | £40,365 | £41,374 | £42,408 | £43,680 | £207,594 |
| Total Expenses | £29,357 | £29,428 | £29,540 | £29,655 | £29,792 | £147,772 |
| Profit Before Tax | £10,411 | £10,936 | £11,834 | £12,753 | £13,888 | £59,822 |
| Profit After Tax | £8,433 | £8,858 | £9,585 | £10,330 | £11,249 | £48,456 |
| Change In Property Value | £6 | £6 | £12,540 | £22,384 | £29,787 | £64,724 |
| Net Return | £8,439 | £8,865 | £22,125 | £32,715 | £41,036 | £113,180 |
| 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