Flat
NW8
2 beds
1 bath
Cheadle Court, St Johns Wood NW8
London, England · NW8
View property listing
Initial Investment
£156,482First YearProfit From Rental Income
£-7,046
↘ -5%After 5 Years
Change In Property Value
£65,424
↗ 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 | £17,280 | £17,539 | £17,802 | £18,247 | £18,704 | £89,572 |
| Total Expenses | £19,170 | £19,246 | £19,314 | £19,400 | £19,488 | £96,619 |
| Profit Before Tax | £-1,890 | £-1,707 | £-1,511 | £-1,153 | £-785 | £-7,046 |
| Profit After Tax | £-1,890 | £-1,707 | £-1,511 | £-1,153 | £-785 | £-7,046 |
| Change In Property Value | £5 | £9,599 | £17,134 | £22,801 | £15,885 | £65,424 |
| Net Return | £-1,886 | £7,892 | £15,623 | £21,648 | £15,100 | £58,378 |
| 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