Flat NW1 1 bed 1 bath

St. Pancras Way, Camden NW1

London, England · NW1

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£20,221

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 10%After 5 Years

Return On Investment

49%

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	£23,784	£24,141	£24,744	£25,363	£26,124	£124,156
Total Expenses	£19,629	£19,719	£19,830	£19,944	£20,071	£99,192
Profit Before Tax	£4,155	£4,422	£4,914	£5,419	£6,053	£24,964
Profit After Tax	£3,366	£3,582	£3,981	£4,389	£4,903	£20,221
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£3,370	£3,586	£11,481	£17,777	£22,718	£58,931
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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