Flat
NW1
2 beds
2 baths
Carlow House, Carlow Street NW1
London, England · NW1
View property listing
Initial Investment
£254,500First YearProfit From Rental Income
£38,819
↗ 15%After 5 Years
Change In Property Value
£78,454
↗ 10%After 5 Years
Return On Investment
46%
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 | £48,204 | £48,927 | £50,150 | £51,404 | £52,946 | £251,631 |
| Total Expenses | £40,293 | £40,488 | £40,725 | £40,967 | £41,234 | £203,707 |
| Profit Before Tax | £7,911 | £8,439 | £9,426 | £10,437 | £11,712 | £47,924 |
| Profit After Tax | £6,408 | £6,836 | £7,635 | £8,454 | £9,486 | £38,819 |
| Change In Property Value | £8 | £8 | £15,200 | £27,133 | £36,106 | £78,454 |
| Net Return | £6,415 | £6,843 | £22,835 | £35,587 | £45,592 | £117,272 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change