Flat
NW1
3 beds
1 bath
Chapel Street, London NW1
London, England · NW1
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£49,301
↗ 18%After 5 Years
Change In Property Value
£82,583
↗ 10%After 5 Years
Return On Investment
49%
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 | £50,736 | £51,497 | £52,784 | £54,104 | £55,727 | £264,849 |
| Total Expenses | £40,414 | £40,573 | £40,779 | £40,990 | £41,229 | £203,983 |
| Profit Before Tax | £10,322 | £10,925 | £12,006 | £13,115 | £14,499 | £60,866 |
| Profit After Tax | £8,361 | £8,849 | £9,725 | £10,623 | £11,744 | £49,301 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £8,369 | £8,857 | £25,725 | £39,183 | £49,750 | £131,884 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change