Flat NW1 2 beds 2 baths

226, Carlow Street NW1

London, England · NW1

Initial Investment

First Year

£328,250First Year

Profit From Rental Income

After 5 Years

£82,528

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£99,616

↗ 10%After 5 Years

Return On Investment

55%

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	£64,656	£65,626	£67,266	£68,948	£71,017	£337,513
Total Expenses	£46,752	£46,895	£47,102	£47,314	£47,564	£235,626
Profit Before Tax	£17,904	£18,731	£20,165	£21,634	£23,453	£101,887
Profit After Tax	£14,502	£15,172	£16,333	£17,524	£18,997	£82,528
Change In Property Value	£10	£10	£19,300	£34,451	£45,845	£99,616
Net Return	£14,512	£15,182	£35,634	£51,975	£64,842	£182,144
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	4%	5%	11%	16%	20%	55%

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