Flat NW8 3 beds 2 baths

Fisherton Street, London NW8

London, England · NW8

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£-45,534

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£123,874

↗ 10%After 5 Years

Return On Investment

19%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£43,200	£43,848	£44,944	£46,068	£47,450	£225,510
Total Expenses	£53,930	£54,041	£54,193	£54,350	£54,530	£271,044
Profit Before Tax	£-10,730	£-10,193	£-9,249	£-8,282	£-7,081	£-45,534
Profit After Tax	£-10,730	£-10,193	£-9,249	£-8,282	£-7,081	£-45,534
Change In Property Value	£12	£12	£24,000	£42,841	£57,009	£123,874
Net Return	£-10,718	£-10,181	£14,751	£34,559	£49,928	£78,340
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-2%	-11%
Total Net Return (%)	-3%	-2%	3%	8%	12%	19%

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