Flat NW1 2 beds 2 baths

Chiltern Court, Marylebone NW1

London, England · NW1

Initial Investment

First Year

£420,250First Year

Profit From Rental Income

After 5 Years

£62,237

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£123,358

↗ 10%After 5 Years

Return On Investment

44%

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	£75,792	£76,929	£78,852	£80,823	£83,248	£395,644
Total Expenses	£63,070	£63,369	£63,735	£64,110	£64,524	£318,808
Profit Before Tax	£12,722	£13,560	£15,117	£16,714	£18,724	£76,836
Profit After Tax	£10,305	£10,983	£12,245	£13,538	£15,166	£62,237
Change In Property Value	£12	£12	£23,900	£42,662	£56,771	£123,358
Net Return	£10,317	£10,995	£36,145	£56,201	£71,938	£185,595
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	13%	17%	44%

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