Flat NW1 2 beds 2 baths

Chalk Farm Road, Camden, London NW1

London, England · NW1

Initial Investment

First Year

£474,250First Year

Profit From Rental Income

After 5 Years

£69,530

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£137,294

↗ 10%After 5 Years

Return On Investment

44%

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	£84,360	£85,625	£87,766	£89,960	£92,659	£440,371
Total Expenses	£70,139	£70,471	£70,877	£71,292	£71,753	£354,531
Profit Before Tax	£14,221	£15,155	£16,889	£18,668	£20,906	£85,839
Profit After Tax	£11,519	£12,275	£13,680	£15,121	£16,934	£69,530
Change In Property Value	£13	£13	£26,601	£47,482	£63,185	£137,294
Net Return	£11,533	£12,289	£40,281	£62,603	£80,119	£206,824
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	8%	13%	17%	44%

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