Flat
NW8
2 beds
1 bath
St. Johns Wood Road, London NW8
London, England · NW8
View property listing
Initial Investment
£228,247First YearProfit From Rental Income
£-5,603
↘ -2%After 5 Years
Change In Property Value
£93,374
↗ 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 | £24,660 | £25,030 | £25,405 | £26,040 | £26,691 | £127,827 |
| Total Expenses | £26,506 | £26,593 | £26,671 | £26,777 | £26,884 | £133,431 |
| Profit Before Tax | £-1,846 | £-1,563 | £-1,266 | £-736 | £-193 | £-5,603 |
| Profit After Tax | £-1,846 | £-1,563 | £-1,266 | £-736 | £-193 | £-5,603 |
| Change In Property Value | £7 | £13,700 | £24,455 | £32,542 | £22,671 | £93,374 |
| Net Return | £-1,839 | £12,137 | £23,189 | £31,806 | £22,478 | £87,771 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change