Flat
NW1
1 bed
1 bath
Chalk Farm Road, London NW1
London, England · NW1
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£-11,042
↘ -6%After 5 Years
Change In Property Value
£61,421
↗ 10%After 5 Years
Return On Investment
26%
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 | £24,996 | £25,371 | £26,005 | £26,655 | £27,455 | £130,483 |
| Total Expenses | £28,106 | £28,190 | £28,296 | £28,405 | £28,528 | £141,525 |
| Profit Before Tax | £-3,110 | £-2,819 | £-2,291 | £-1,750 | £-1,073 | £-11,042 |
| Profit After Tax | £-3,110 | £-2,819 | £-2,291 | £-1,750 | £-1,073 | £-11,042 |
| Change In Property Value | £6 | £6 | £11,900 | £21,242 | £28,267 | £61,421 |
| Net Return | £-3,104 | £-2,813 | £9,609 | £19,492 | £27,194 | £50,379 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -1% | 5% | 10% | 14% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change