Flat NW8 1 bed 1 bath

Fisherton Street, London NW8

London, England · NW8

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£-7,797

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£51,118

↗ 14%After 5 Years

Return On Investment

36%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,500	£13,703	£13,908	£14,256	£14,612	£69,978
Total Expenses	£15,416	£15,486	£15,547	£15,624	£15,702	£77,775
Profit Before Tax	£-1,916	£-1,783	£-1,639	£-1,368	£-1,090	£-7,797
Profit After Tax	£-1,916	£-1,783	£-1,639	£-1,368	£-1,090	£-7,797
Change In Property Value	£4	£7,500	£13,388	£17,815	£12,411	£51,118
Net Return	£-1,912	£5,717	£11,748	£16,447	£11,321	£43,321
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-7%
Total Net Return (%)	-2%	5%	10%	14%	9%	36%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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