Flat
NW8
2 beds
2 baths
Carrick Yard, Fisherton Street NW8
London, England · NW8
View property listing
Initial Investment
£332,250First YearProfit From Rental Income
£-3,553
↘ -1%After 5 Years
Change In Property Value
£132,906
↗ 14%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,100 | £35,626 | £36,161 | £37,065 | £37,992 | £181,944 |
| Total Expenses | £36,881 | £36,983 | £37,078 | £37,210 | £37,345 | £185,497 |
| Profit Before Tax | £-1,781 | £-1,357 | £-917 | £-145 | £646 | £-3,553 |
| Profit After Tax | £-1,781 | £-1,357 | £-917 | £-145 | £646 | £-3,553 |
| Change In Property Value | £10 | £19,500 | £34,808 | £46,319 | £32,269 | £132,906 |
| Net Return | £-1,771 | £18,143 | £33,891 | £46,174 | £32,915 | £129,353 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change