Flat
NW8
2 beds
2 baths
Abbey Road, St Johns Wood, London NW8
London, England · NW8
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£-5,144
↘ -2%After 5 Years
Change In Property Value
£102,236
↗ 14%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,000 | £27,405 | £27,816 | £28,511 | £29,224 | £139,957 |
| Total Expenses | £28,831 | £28,922 | £29,004 | £29,115 | £29,229 | £145,101 |
| Profit Before Tax | £-1,831 | £-1,517 | £-1,188 | £-604 | £-5 | £-5,144 |
| Profit After Tax | £-1,831 | £-1,517 | £-1,188 | £-604 | £-5 | £-5,144 |
| Change In Property Value | £8 | £15,000 | £26,775 | £35,630 | £24,822 | £102,236 |
| Net Return | £-1,824 | £13,483 | £25,587 | £35,026 | £24,818 | £97,091 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change