Flat
NW1
2 beds
2 baths
Marquis Road, Camden, London NW1
London, England · NW1
View property listing
Initial Investment
£277,250First YearProfit From Rental Income
£42,291
↗ 15%After 5 Years
Change In Property Value
£85,164
↗ 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 | £52,320 | £53,105 | £54,432 | £55,793 | £57,467 | £273,117 |
| Total Expenses | £43,697 | £43,907 | £44,163 | £44,425 | £44,715 | £220,907 |
| Profit Before Tax | £8,623 | £9,198 | £10,269 | £11,368 | £12,752 | £52,211 |
| Profit After Tax | £6,985 | £7,450 | £8,318 | £9,208 | £10,329 | £42,291 |
| Change In Property Value | £8 | £8 | £16,500 | £29,453 | £39,194 | £85,164 |
| Net Return | £6,993 | £7,458 | £24,818 | £38,661 | £49,523 | £127,454 |
| 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