Flat
NW1
2 beds
1 bath
Chalton Street, King's Cross NW1
London, England · NW1
View property listing
Initial Investment
£198,482First YearProfit From Rental Income
£43,751
↗ 22%After 5 Years
Change In Property Value
£61,932
↗ 10%After 5 Years
Return On Investment
53%
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 | £38,052 | £38,623 | £39,588 | £40,578 | £41,795 | £198,637 |
| Total Expenses | £28,708 | £28,791 | £28,911 | £29,034 | £29,179 | £144,623 |
| Profit Before Tax | £9,344 | £9,832 | £10,678 | £11,544 | £12,616 | £54,014 |
| Profit After Tax | £7,568 | £7,964 | £8,649 | £9,351 | £10,219 | £43,751 |
| Change In Property Value | £6 | £6 | £11,999 | £21,419 | £28,502 | £61,932 |
| Net Return | £7,574 | £7,970 | £20,648 | £30,769 | £38,721 | £105,683 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change