Flat
NW2
2 beds
1 bath
Chichele Road NW2
London, England · NW2
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£32,890
↗ 16%After 5 Years
Change In Property Value
£85,196
↗ 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 | £32,496 | £32,983 | £33,478 | £34,315 | £35,173 | £168,446 |
| Total Expenses | £25,359 | £25,458 | £25,548 | £25,674 | £25,802 | £127,841 |
| Profit Before Tax | £7,137 | £7,526 | £7,930 | £8,641 | £9,371 | £40,605 |
| Profit After Tax | £5,781 | £6,096 | £6,423 | £7,000 | £7,590 | £32,890 |
| Change In Property Value | £6 | £12,500 | £22,313 | £29,692 | £20,685 | £85,196 |
| Net Return | £5,787 | £18,596 | £28,736 | £36,691 | £28,276 | £118,086 |
| 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