Flat
NW8
1 bed
1 bath
De Walden House, St John's Wood NW8
London, England · NW8
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£-7,620
↘ -6%After 5 Years
Change In Property Value
£54,526
↗ 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 | £14,400 | £14,616 | £14,835 | £15,206 | £15,586 | £74,644 |
| Total Expenses | £16,310 | £16,382 | £16,445 | £16,523 | £16,604 | £82,264 |
| Profit Before Tax | £-1,910 | £-1,766 | £-1,609 | £-1,317 | £-1,018 | £-7,620 |
| Profit After Tax | £-1,910 | £-1,766 | £-1,609 | £-1,317 | £-1,018 | £-7,620 |
| Change In Property Value | £4 | £8,000 | £14,280 | £19,003 | £13,239 | £54,526 |
| Net Return | £-1,906 | £6,234 | £12,671 | £17,685 | £12,221 | £46,906 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -6% |
| 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