Flat NW1 3 beds 2 baths

Chalk Farm Road, Camden, London NW1

London, England · NW1

Initial Investment

First Year

£532,250First Year

Profit From Rental Income

After 5 Years

£77,320

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£152,262

↗ 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	£93,552	£94,955	£97,329	£99,762	£102,755	£488,354
Total Expenses	£77,731	£78,098	£78,547	£79,006	£79,516	£392,898
Profit Before Tax	£15,821	£16,857	£18,782	£20,756	£23,239	£95,456
Profit After Tax	£12,815	£13,655	£15,214	£16,812	£18,824	£77,320
Change In Property Value	£15	£15	£29,501	£52,659	£70,073	£152,262
Net Return	£12,830	£13,669	£44,714	£69,471	£88,897	£229,582
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	8%	13%	17%	43%

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