Flat
NW5
1 bed
1 bath
Modbury Gardens, Chalk Farm, London NW5
London, England · NW5
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£-5,332
↘ -4%After 5 Years
Change In Property Value
£39,227
↗ 10%After 5 Years
Return On Investment
28%
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 | £17,400 | £17,661 | £18,103 | £18,555 | £19,112 | £90,830 |
| Total Expenses | £19,057 | £19,134 | £19,226 | £19,321 | £19,424 | £96,162 |
| Profit Before Tax | £-1,657 | £-1,473 | £-1,124 | £-766 | £-312 | £-5,332 |
| Profit After Tax | £-1,657 | £-1,473 | £-1,124 | £-766 | £-312 | £-5,332 |
| Change In Property Value | £4 | £4 | £7,600 | £13,566 | £18,053 | £39,227 |
| Net Return | £-1,653 | £-1,469 | £6,476 | £12,801 | £17,740 | £33,895 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | -1% | 5% | 11% | 15% | 28% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change