Flat NW1 2 beds 2 baths

Albert Street, Camden NW1

London, England · NW1

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£23,019

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£61,937

↗ 10%After 5 Years

Return On Investment

43%

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	£38,052	£38,623	£39,588	£40,578	£41,795	£198,637
Total Expenses	£33,610	£33,805	£34,031	£34,261	£34,511	£170,219
Profit Before Tax	£4,442	£4,818	£5,558	£6,317	£7,284	£28,418
Profit After Tax	£3,598	£3,902	£4,502	£5,117	£5,900	£23,019
Change In Property Value	£6	£6	£12,000	£21,420	£28,504	£61,937
Net Return	£3,604	£3,908	£16,502	£26,537	£34,405	£84,956
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	8%	13%	17%	43%

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