Flat NW1 2 beds 0 baths

Chester Close South, Regent's Park, London NW1

London, England · NW1

Initial Investment

First Year

£263,250First Year

Profit From Rental Income

After 5 Years

£-11,242

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£81,034

↗ 10%After 5 Years

Return On Investment

27%

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	£32,976	£33,471	£34,307	£35,165	£36,220	£172,139
Total Expenses	£36,442	£36,538	£36,665	£36,794	£36,942	£183,382
Profit Before Tax	£-3,466	£-3,067	£-2,357	£-1,629	£-722	£-11,242
Profit After Tax	£-3,466	£-3,067	£-2,357	£-1,629	£-722	£-11,242
Change In Property Value	£8	£8	£15,700	£28,025	£37,293	£81,034
Net Return	£-3,459	£-3,059	£13,343	£26,396	£36,571	£69,792
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	-1%	-1%	5%	10%	14%	27%

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