Flat NW1 2 beds 2 baths

Carlow Street, London NW1

London, England · NW1

Initial Investment

First Year

£198,482First Year

Profit From Rental Income

After 5 Years

£26,102

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£61,932

↗ 10%After 5 Years

Return On Investment

44%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£38,052	£38,623	£39,588	£40,578	£41,795	£198,637
Total Expenses	£32,881	£33,060	£33,269	£33,484	£33,718	£166,412
Profit Before Tax	£5,171	£5,563	£6,319	£7,094	£8,077	£32,224
Profit After Tax	£4,188	£4,506	£5,118	£5,746	£6,543	£26,102
Change In Property Value	£6	£6	£11,999	£21,419	£28,502	£61,932
Net Return	£4,194	£4,512	£17,118	£27,165	£35,045	£88,034
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	18%	44%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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