Flat NW8 3 beds 2 baths

St. Johns Wood Park, St Johns Wood NW8

London, England · NW8

Initial Investment

First Year

£460,250First Year

Profit From Rental Income

After 5 Years

£-1,588

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£176,527

↗ 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	£46,620	£47,319	£48,029	£49,230	£50,461	£241,659
Total Expenses	£48,329	£48,449	£48,561	£48,722	£48,888	£242,948
Profit Before Tax	£-1,709	£-1,129	£-531	£507	£1,572	£-1,290
Profit After Tax	£-1,709	£-1,129	£-531	£507	£1,274	£-1,588
Change In Property Value	£13	£25,900	£46,232	£61,522	£42,860	£176,527
Net Return	£-1,696	£24,771	£45,701	£62,029	£44,134	£174,938
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	0%	5%	10%	13%	10%	38%

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