Flat NW8 2 beds 1 bath

Eamont Court, St Johns Wood NW8

London, England · NW8

Initial Investment

First Year

£193,250First Year

Profit From Rental Income

After 5 Years

£-6,312

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£79,744

↗ 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	£21,060	£21,376	£21,697	£22,239	£22,795	£109,166
Total Expenses	£22,928	£23,010	£23,083	£23,179	£23,277	£115,478
Profit Before Tax	£-1,868	£-1,634	£-1,386	£-940	£-482	£-6,312
Profit After Tax	£-1,868	£-1,634	£-1,386	£-940	£-482	£-6,312
Change In Property Value	£6	£11,700	£20,885	£27,792	£19,361	£79,744
Net Return	£-1,863	£10,066	£19,498	£26,851	£18,879	£73,432
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	5%	10%	14%	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