Flat NW8 2 beds 1 bath

Addison House, St Johns Wood NW8

London, England · NW8

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£-5,498

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£95,420

↗ 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	£25,200	£25,578	£25,962	£26,611	£27,276	£130,626
Total Expenses	£27,043	£27,130	£27,210	£27,316	£27,426	£136,124
Profit Before Tax	£-1,843	£-1,552	£-1,248	£-706	£-150	£-5,498
Profit After Tax	£-1,843	£-1,552	£-1,248	£-706	£-150	£-5,498
Change In Property Value	£7	£14,000	£24,990	£33,255	£23,168	£95,420
Net Return	£-1,836	£12,448	£23,742	£32,549	£23,018	£89,922
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	-1%	5%	10%	14%	10%	39%

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