Flat
NW1
2 beds
2 baths
Chalk Farm Road, London NW1
London, England · NW1
View property listing
Initial Investment
£481,050First YearProfit From Rental Income
£29,817
↗ 6%After 5 Years
Change In Property Value
£183,615
↗ 14%After 5 Years
Return On Investment
44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £56,580 | £57,429 | £58,290 | £59,747 | £61,241 | £293,287 |
| Total Expenses | £50,998 | £51,133 | £51,260 | £51,447 | £51,639 | £256,477 |
| Profit Before Tax | £5,582 | £6,296 | £7,030 | £8,300 | £9,602 | £36,811 |
| Profit After Tax | £4,522 | £5,100 | £5,695 | £6,723 | £7,777 | £29,817 |
| Change In Property Value | £13 | £26,940 | £48,088 | £63,992 | £44,581 | £183,615 |
| Net Return | £4,535 | £32,040 | £53,783 | £70,715 | £52,358 | £213,432 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 7% | 11% | 15% | 11% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change