Flat
NW1
1 bed
1 bath
Chalk Farm Road, London NW1
London, England · NW1
View property listing
Initial Investment
£269,200First YearProfit From Rental Income
£14,315
↗ 5%After 5 Years
Change In Property Value
£109,324
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,684 | £34,189 | £34,702 | £35,570 | £36,459 | £174,604 |
| Total Expenses | £31,173 | £31,273 | £31,366 | £31,494 | £31,626 | £156,931 |
| Profit Before Tax | £2,511 | £2,916 | £3,337 | £4,076 | £4,833 | £17,672 |
| Profit After Tax | £2,034 | £2,362 | £2,703 | £3,301 | £3,915 | £14,315 |
| Change In Property Value | £8 | £16,040 | £28,632 | £38,101 | £26,543 | £109,324 |
| Net Return | £2,042 | £18,402 | £31,334 | £41,402 | £30,458 | £123,639 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 1% | 7% | 12% | 15% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change