Flat
NW8
2 beds
2 baths
Abbey Road, London NW8
London, England · NW8
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£-4,083
↘ -1%After 5 Years
Change In Property Value
£122,683
↗ 14%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,400 | £32,886 | £33,379 | £34,214 | £35,069 | £167,948 |
| Total Expenses | £34,198 | £34,296 | £34,386 | £34,512 | £34,640 | £172,032 |
| Profit Before Tax | £-1,798 | £-1,410 | £-1,007 | £-298 | £429 | £-4,083 |
| Profit After Tax | £-1,798 | £-1,410 | £-1,007 | £-298 | £429 | £-4,083 |
| Change In Property Value | £9 | £18,000 | £32,130 | £42,756 | £29,787 | £122,683 |
| Net Return | £-1,789 | £16,590 | £31,123 | £42,458 | £30,216 | £118,599 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change