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
£-38,955
↘ -12%After 5 Years
Change In Property Value
£100,648
↗ 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 | £35,100 | £35,626 | £36,517 | £37,430 | £38,553 | £183,227 |
| Total Expenses | £44,193 | £44,292 | £44,424 | £44,559 | £44,714 | £222,182 |
| Profit Before Tax | £-9,093 | £-8,665 | £-7,907 | £-7,129 | £-6,161 | £-38,955 |
| Profit After Tax | £-9,093 | £-8,665 | £-7,907 | £-7,129 | £-6,161 | £-38,955 |
| Change In Property Value | £10 | £10 | £19,500 | £34,808 | £46,320 | £100,648 |
| Net Return | £-9,083 | £-8,656 | £11,594 | £27,679 | £40,159 | £61,693 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change