Flat
NW1
1 bed
1 bath
Chiltern Court, Baker Street, London NW1
London, England · NW1
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£24,925
↗ 12%After 5 Years
Change In Property Value
£67,099
↗ 10%After 5 Years
Return On Investment
43%
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 | £41,220 | £41,838 | £42,884 | £43,956 | £45,275 | £215,174 |
| Total Expenses | £36,411 | £36,622 | £36,866 | £37,116 | £37,387 | £184,402 |
| Profit Before Tax | £4,809 | £5,216 | £6,018 | £6,840 | £7,888 | £30,772 |
| Profit After Tax | £3,895 | £4,225 | £4,875 | £5,541 | £6,390 | £24,925 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £3,902 | £4,232 | £17,875 | £28,746 | £37,269 | £92,024 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change