Flat
NW1
2 beds
2 baths
Chester Close South NW1
London, England · NW1
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£38,272
↗ 15%After 5 Years
Change In Property Value
£77,421
↗ 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 | £47,568 | £48,282 | £49,489 | £50,726 | £52,248 | £248,311 |
| Total Expenses | £39,770 | £39,962 | £40,196 | £40,435 | £40,699 | £201,063 |
| Profit Before Tax | £7,798 | £8,319 | £9,293 | £10,291 | £11,548 | £47,249 |
| Profit After Tax | £6,316 | £6,739 | £7,527 | £8,336 | £9,354 | £38,272 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £6,324 | £6,746 | £22,527 | £35,111 | £44,985 | £115,693 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change