Detached NW10 3 beds 2 baths

Chamberlayne Road, London NW10

London, England · NW10

Initial Investment

First Year

£372,250First Year

Profit From Rental Income

After 5 Years

£29,687

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£110,971

↗ 10%After 5 Years

Return On Investment

38%

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	£53,748	£54,554	£55,918	£57,316	£59,036	£280,572
Total Expenses	£48,525	£48,618	£48,765	£48,915	£49,098	£243,921
Profit Before Tax	£5,223	£5,937	£7,153	£8,401	£9,937	£36,651
Profit After Tax	£4,230	£4,809	£5,794	£6,804	£8,049	£29,687
Change In Property Value	£11	£11	£21,500	£38,378	£51,071	£110,971
Net Return	£4,241	£4,819	£27,295	£45,183	£59,120	£140,658
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	1%	7%	12%	16%	38%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change