Flat NW8 2 beds 1 bath

Storey Court, St Johns Wood NW8

London, England · NW8

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£-7,974

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£47,710

↗ 14%After 5 Years

Return On Investment

36%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,600	£12,789	£12,981	£13,305	£13,638	£65,313
Total Expenses	£14,521	£14,590	£14,650	£14,725	£14,801	£73,287
Profit Before Tax	£-1,921	£-1,801	£-1,669	£-1,419	£-1,163	£-7,974
Profit After Tax	£-1,921	£-1,801	£-1,669	£-1,419	£-1,163	£-7,974
Change In Property Value	£4	£7,000	£12,495	£16,627	£11,584	£47,710
Net Return	£-1,918	£5,199	£10,826	£15,208	£10,421	£39,736
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-7%
Total Net Return (%)	-2%	5%	10%	14%	9%	36%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change