Two Commercial Premises, 81 & 85 Albany Street, London NW1
View Property Listing
London, England, NW1
Bedrooms: | Bathrooms:
Bedrooms: | Bathrooms:
Growth Rental: rental_growth_assumption_england_london: [1.5, 1.5, 2.5, 2.5]
Change in Property Value Percentage: property_value_growth_assumptions_england_london: [0.001, 2, 3.5, 4.5, 3]
Inflation rate percentage: inflation_growth_assumption_england: [2.5, 2, 2, 2]
Rental Income: 0
Initial Investment
£1,000First YearProfit From Rental Income
£-2,612
↘ -261%After 5 Years
Change In Property Value
£0
↘ 0After 5 Years
Return On Investment
-261%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £500 | £513 | £523 | £533 | £544 | £2,612 |
| Profit Before Tax | £-500 | £-513 | £-523 | £-533 | £-544 | £-2,612 |
| Profit After Tax | £-500 | £-513 | £-523 | £-533 | £-544 | £-2,612 |
| Change In Property Value | £0 | £0 | £0 | £0 | £0 | £0 |
| Net Return | £-500 | £-513 | £-523 | £-533 | £-544 | £-2,612 |
| Return From Rental Income (%) | -50% | -51% | -52% | -53% | -54% | -261% |
| Total Net Return (%) | -50% | -51% | -52% | -53% | -54% | -261% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change