Flat NW8 3 beds 2 baths

Abbey Road NW8

London, England · NW8

Initial Investment

First Year

£198,482First Year

Profit From Rental Income

After 5 Years

£-6,197

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£81,782

↗ 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	£21,600	£21,924	£22,253	£22,809	£23,379	£111,965
Total Expenses	£23,463	£23,546	£23,620	£23,717	£23,817	£118,163
Profit Before Tax	£-1,863	£-1,622	£-1,367	£-908	£-437	£-6,197
Profit After Tax	£-1,863	£-1,622	£-1,367	£-908	£-437	£-6,197
Change In Property Value	£6	£11,999	£21,418	£28,502	£19,856	£81,782
Net Return	£-1,857	£10,377	£20,052	£27,594	£19,419	£75,584
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