Flat NW1 3 beds 1 bath

Chalton Street, London NW1

London, England · NW1

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£31,526

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£64,518

↗ 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	£39,636	£40,231	£41,236	£42,267	£43,535	£206,905
Total Expenses	£33,224	£33,387	£33,583	£33,784	£34,006	£167,984
Profit Before Tax	£6,412	£6,844	£7,653	£8,483	£9,529	£38,921
Profit After Tax	£5,193	£5,544	£6,199	£6,871	£7,719	£31,526
Change In Property Value	£6	£6	£12,500	£22,313	£29,692	£64,518
Net Return	£5,200	£5,550	£18,699	£29,184	£37,411	£96,044
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