Flat
NW1
1 bed
1 bath
Chalcot Road, Primrose Hill, London NW1
London, England · NW1
View property listing
Initial Investment
£422,229First YearProfit From Rental Income
£62,494
↗ 15%After 5 Years
Change In Property Value
£123,869
↗ 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 | £76,104 | £77,246 | £79,177 | £81,156 | £83,591 | £397,273 |
| Total Expenses | £63,329 | £63,630 | £63,997 | £64,373 | £64,790 | £320,120 |
| Profit Before Tax | £12,775 | £13,615 | £15,179 | £16,783 | £18,801 | £77,153 |
| Profit After Tax | £10,347 | £11,029 | £12,295 | £13,594 | £15,229 | £62,494 |
| Change In Property Value | £12 | £12 | £23,999 | £42,839 | £57,007 | £123,869 |
| Net Return | £10,359 | £11,041 | £36,295 | £56,433 | £72,235 | £186,363 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 13% | 17% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change