Flat
NW1
3 beds
1 bath
Chalton Street, Kings Cross NW1
London, England · NW1
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£39,579
↗ 19%After 5 Years
Change In Property Value
£64,518
↗ 10%After 5 Years
Return On Investment
50%
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 | £31,320 | £31,439 | £31,594 | £31,754 | £31,935 | £158,042 |
| Profit Before Tax | £8,316 | £8,792 | £9,642 | £10,514 | £11,600 | £48,863 |
| Profit After Tax | £6,736 | £7,121 | £7,810 | £8,516 | £9,396 | £39,579 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £6,742 | £7,128 | £20,310 | £30,829 | £39,088 | £104,097 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change