Flat
NW1
1 bed
1 bath
Malden Crescent, Chalk Farm, London NW1
London, England · NW1
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£22,642
↗ 15%After 5 Years
Change In Property Value
£47,485
↗ 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 | £29,172 | £29,610 | £30,350 | £31,109 | £32,042 | £152,282 |
| Total Expenses | £24,586 | £24,708 | £24,856 | £25,006 | £25,173 | £124,328 |
| Profit Before Tax | £4,586 | £4,902 | £5,494 | £6,102 | £6,869 | £27,954 |
| Profit After Tax | £3,715 | £3,970 | £4,450 | £4,943 | £5,564 | £22,642 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £3,720 | £3,975 | £13,651 | £21,365 | £27,418 | £70,128 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 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