Flat NW1 2 beds 2 baths

Piano Studios, 27 Ferdinand Street, Chalk Farm NW1

London, England · NW1

Initial Investment

First Year

£273,750First Year

Profit From Rental Income

After 5 Years

£41,794

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£84,131

↗ 10%After 5 Years

Return On Investment

46%

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	£51,696	£52,471	£53,783	£55,128	£56,782	£269,860
Total Expenses	£43,174	£43,382	£43,635	£43,893	£44,180	£218,263
Profit Before Tax	£8,522	£9,090	£10,149	£11,234	£12,602	£51,597
Profit After Tax	£6,903	£7,363	£8,220	£9,100	£10,208	£41,794
Change In Property Value	£8	£8	£16,300	£29,096	£38,719	£84,131
Net Return	£6,911	£7,371	£24,521	£38,196	£48,926	£125,925
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	9%	14%	18%	46%

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