Flat
NW8
2 beds
1 bath
Circus Lodge, St. Johns Wood NW8
London, England · NW8
View property listing
Initial Investment
£268,482First YearProfit From Rental Income
£-4,783
↘ -2%After 5 Years
Change In Property Value
£109,044
↗ 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 | £28,800 | £29,232 | £29,670 | £30,412 | £31,173 | £149,287 |
| Total Expenses | £30,618 | £30,712 | £30,796 | £30,912 | £31,031 | £154,070 |
| Profit Before Tax | £-1,818 | £-1,480 | £-1,126 | £-500 | £141 | £-4,783 |
| Profit After Tax | £-1,818 | £-1,480 | £-1,126 | £-500 | £141 | £-4,783 |
| Change In Property Value | £8 | £15,999 | £28,559 | £38,003 | £26,476 | £109,044 |
| Net Return | £-1,810 | £14,520 | £27,433 | £37,503 | £26,617 | £104,262 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| 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