Flat
NW1
2 beds
1 bath
Chester Close South, Regents Park NW1
London, England · NW1
View property listing
Initial Investment
£240,500First YearProfit From Rental Income
£-11,202
↘ -5%After 5 Years
Change In Property Value
£74,325
↗ 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 | £30,240 | £30,694 | £31,461 | £32,247 | £33,215 | £157,857 |
| Total Expenses | £33,590 | £33,681 | £33,801 | £33,924 | £34,063 | £169,059 |
| Profit Before Tax | £-3,350 | £-2,988 | £-2,340 | £-1,676 | £-848 | £-11,202 |
| Profit After Tax | £-3,350 | £-2,988 | £-2,340 | £-1,676 | £-848 | £-11,202 |
| Change In Property Value | £7 | £7 | £14,400 | £25,705 | £34,205 | £74,325 |
| Net Return | £-3,343 | £-2,981 | £12,060 | £24,028 | £33,357 | £63,122 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -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