Flat
NW2
2 beds
2 baths
Chatsworth Road, London NW2
London, England · NW2
View property listing
Initial Investment
£240,500First YearProfit From Rental Income
£39,193
↗ 16%After 5 Years
Change In Property Value
£98,146
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,440 | £38,002 | £38,572 | £39,536 | £40,524 | £194,073 |
| Total Expenses | £28,910 | £29,016 | £29,114 | £29,252 | £29,394 | £145,687 |
| Profit Before Tax | £8,530 | £8,985 | £9,457 | £10,283 | £11,130 | £48,387 |
| Profit After Tax | £6,909 | £7,278 | £7,661 | £8,330 | £9,016 | £39,193 |
| Change In Property Value | £7 | £14,400 | £25,704 | £34,205 | £23,829 | £98,146 |
| Net Return | £6,917 | £21,678 | £33,365 | £42,535 | £32,845 | £137,339 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change