Flat
NW1
2 beds
2 baths
Chalcot Road, London NW1
London, England · NW1
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£101,776
↗ 19%After 5 Years
Change In Property Value
£154,843
↗ 10%After 5 Years
Return On Investment
47%
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 | £92,304 | £93,689 | £96,031 | £98,432 | £101,384 | £481,839 |
| Total Expenses | £70,743 | £70,927 | £71,205 | £71,488 | £71,826 | £356,190 |
| Profit Before Tax | £21,561 | £22,761 | £24,826 | £26,943 | £29,558 | £125,650 |
| Profit After Tax | £17,464 | £18,437 | £20,109 | £21,824 | £23,942 | £101,776 |
| Change In Property Value | £15 | £15 | £30,001 | £53,551 | £71,261 | £154,843 |
| Net Return | £17,479 | £18,452 | £50,110 | £75,375 | £95,203 | £256,619 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change