Flat NW10 1 bed 1 bath

21 Chamberlayne Road, London NW10

London, England · NW10

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£15,865

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

41%

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	£27,504	£27,917	£28,614	£29,330	£30,210	£143,575
Total Expenses	£24,588	£24,675	£24,788	£24,903	£25,034	£123,988
Profit Before Tax	£2,916	£3,241	£3,827	£4,427	£5,176	£19,586
Profit After Tax	£2,362	£2,626	£3,100	£3,585	£4,192	£15,865
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£2,367	£2,631	£13,100	£21,436	£27,946	£67,479
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	1%	2%	8%	13%	17%	41%

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