Flat NW1 3 beds 3 baths

Chalk Farm Road, London NW1

London, England · NW1

Initial Investment

First Year

£497,450First Year

Profit From Rental Income

After 5 Years

£-11,906

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£143,281

↗ 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	£58,296	£59,170	£60,650	£62,166	£64,031	£304,313
Total Expenses	£62,899	£63,032	£63,223	£63,418	£63,647	£316,219
Profit Before Tax	£-4,603	£-3,862	£-2,573	£-1,252	£383	£-11,906
Profit After Tax	£-4,603	£-3,862	£-2,573	£-1,252	£383	£-11,906
Change In Property Value	£14	£14	£27,761	£49,553	£65,940	£143,281
Net Return	£-4,589	£-3,848	£25,187	£48,300	£66,324	£131,375
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	5%	10%	13%	26%

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