Flat
NW8
1 bed
1 bath
Abbey Road, St Johns Wood NW8
London, England · NW8
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£-7,196
↘ -5%After 5 Years
Change In Property Value
£62,704
↗ 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 | £16,560 | £16,808 | £17,061 | £17,487 | £17,924 | £85,840 |
| Total Expenses | £18,457 | £18,531 | £18,598 | £18,682 | £18,768 | £93,036 |
| Profit Before Tax | £-1,897 | £-1,723 | £-1,537 | £-1,195 | £-844 | £-7,196 |
| Profit After Tax | £-1,897 | £-1,723 | £-1,537 | £-1,195 | £-844 | £-7,196 |
| Change In Property Value | £5 | £9,200 | £16,422 | £21,853 | £15,224 | £62,704 |
| Net Return | £-1,892 | £7,477 | £14,885 | £20,658 | £14,380 | £55,509 |
| 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