Flat
NW8
1 bed
1 bath
Prince Albert Road, St Johns Wood, London NW8
London, England · NW8
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£-5,675
↘ -3%After 5 Years
Change In Property Value
£92,012
↗ 14%After 5 Years
Return On Investment
38%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,300 | £24,665 | £25,034 | £25,660 | £26,302 | £125,961 |
| Total Expenses | £26,148 | £26,235 | £26,313 | £26,417 | £26,524 | £131,636 |
| Profit Before Tax | £-1,848 | £-1,570 | £-1,278 | £-757 | £-222 | £-5,675 |
| Profit After Tax | £-1,848 | £-1,570 | £-1,278 | £-757 | £-222 | £-5,675 |
| Change In Property Value | £7 | £13,500 | £24,098 | £32,067 | £22,340 | £92,012 |
| Net Return | £-1,841 | £11,930 | £22,820 | £31,311 | £22,118 | £86,337 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change