Flat
NW8
1 bed
1 bath
Fisherton Street, London NW8
London, England · NW8
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-21,409
↘ -18%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
14%
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 | £14,045 | £14,396 | £14,828 | £70,472 |
| Total Expenses | £18,228 | £18,294 | £18,372 | £18,451 | £18,536 | £91,881 |
| Profit Before Tax | £-4,728 | £-4,592 | £-4,327 | £-4,054 | £-3,708 | £-21,409 |
| Profit After Tax | £-4,728 | £-4,592 | £-4,327 | £-4,054 | £-3,708 | £-21,409 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £-4,724 | £-4,588 | £3,174 | £9,333 | £14,107 | £17,301 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change