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
£54,156
↗ 16%After 5 Years
Change In Property Value
£100,648
↗ 10%After 5 Years
Return On Investment
47%
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 | £62,952 | £63,896 | £65,494 | £67,131 | £69,145 | £328,618 |
| Total Expenses | £51,773 | £52,024 | £52,330 | £52,643 | £52,989 | £261,759 |
| Profit Before Tax | £11,179 | £11,872 | £13,164 | £14,488 | £16,156 | £66,859 |
| Profit After Tax | £9,055 | £9,617 | £10,663 | £11,736 | £13,086 | £54,156 |
| Change In Property Value | £10 | £10 | £19,500 | £34,808 | £46,320 | £100,648 |
| Net Return | £9,064 | £9,626 | £30,163 | £46,544 | £59,406 | £154,804 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change