Flat
NW8
1 bed
1 bath
Henderson Drive, St Johns Wood NW8
London, England · NW8
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£-7,903
↘ -7%After 5 Years
Change In Property Value
£49,073
↗ 14%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,960 | £13,154 | £13,352 | £13,686 | £14,028 | £67,179 |
| Total Expenses | £14,879 | £14,948 | £15,009 | £15,084 | £15,161 | £75,082 |
| Profit Before Tax | £-1,919 | £-1,794 | £-1,657 | £-1,399 | £-1,134 | £-7,903 |
| Profit After Tax | £-1,919 | £-1,794 | £-1,657 | £-1,399 | £-1,134 | £-7,903 |
| Change In Property Value | £4 | £7,200 | £12,852 | £17,103 | £11,915 | £49,073 |
| Net Return | £-1,915 | £5,406 | £11,195 | £15,704 | £10,781 | £41,170 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | 5% | 10% | 14% | 9% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change