Flat
NW2
0 beds
2 baths
Chaplin Road NW2
London, England · NW2
View property listing
Initial Investment
£312,250First YearProfit From Rental Income
£59,547
↗ 19%After 5 Years
Change In Property Value
£95,486
↗ 10%After 5 Years
Return On Investment
50%
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 | £56,928 | £57,782 | £59,226 | £60,707 | £62,528 | £297,172 |
| Total Expenses | £44,392 | £44,524 | £44,711 | £44,903 | £45,128 | £223,657 |
| Profit Before Tax | £12,536 | £13,258 | £14,515 | £15,804 | £17,401 | £73,515 |
| Profit After Tax | £10,154 | £10,739 | £11,758 | £12,801 | £14,095 | £59,547 |
| Change In Property Value | £9 | £9 | £18,500 | £33,023 | £43,944 | £95,486 |
| Net Return | £10,163 | £10,749 | £30,258 | £45,825 | £58,039 | £155,033 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change