Flat
NW8
1 bed
1 bath
Park Road, St Johns Wood, London NW8
London, England · NW8
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£-7,266
↘ -5%After 5 Years
Change In Property Value
£61,341
↗ 14%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,200 | £16,443 | £16,690 | £17,107 | £17,535 | £83,974 |
| Total Expenses | £18,099 | £18,173 | £18,239 | £18,322 | £18,408 | £91,240 |
| Profit Before Tax | £-1,899 | £-1,730 | £-1,549 | £-1,215 | £-873 | £-7,266 |
| Profit After Tax | £-1,899 | £-1,730 | £-1,549 | £-1,215 | £-873 | £-7,266 |
| Change In Property Value | £5 | £9,000 | £16,065 | £21,378 | £14,893 | £61,341 |
| Net Return | £-1,894 | £7,270 | £14,516 | £20,163 | £14,020 | £54,075 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change