Flat
NW8
0 beds
1 bath
6 Hall Road, St John's Wood NW8
London, England · NW8
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£-9,070
↘ -15%After 5 Years
Change In Property Value
£26,581
↗ 14%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,020 | £7,125 | £7,232 | £7,413 | £7,598 | £36,389 |
| Total Expenses | £8,976 | £9,037 | £9,088 | £9,148 | £9,209 | £45,459 |
| Profit Before Tax | £-1,956 | £-1,911 | £-1,856 | £-1,735 | £-1,611 | £-9,070 |
| Profit After Tax | £-1,956 | £-1,911 | £-1,856 | £-1,735 | £-1,611 | £-9,070 |
| Change In Property Value | £2 | £3,900 | £6,962 | £9,264 | £6,454 | £26,581 |
| Net Return | £-1,954 | £1,989 | £5,105 | £7,529 | £4,843 | £17,511 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| Total Net Return (%) | -3% | 3% | 9% | 13% | 8% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change