Flat
NW8
2 beds
2 baths
Adelaide Court, St John's Wood NW8
London, England · NW8
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£-5,852
↘ -3%After 5 Years
Change In Property Value
£88,604
↗ 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 | £23,400 | £23,751 | £24,107 | £24,710 | £25,328 | £121,296 |
| Total Expenses | £25,254 | £25,339 | £25,415 | £25,518 | £25,622 | £127,148 |
| Profit Before Tax | £-1,854 | £-1,588 | £-1,308 | £-808 | £-294 | £-5,852 |
| Profit After Tax | £-1,854 | £-1,588 | £-1,308 | £-808 | £-294 | £-5,852 |
| Change In Property Value | £7 | £13,000 | £23,205 | £30,880 | £21,513 | £88,604 |
| Net Return | £-1,847 | £11,412 | £21,897 | £30,072 | £21,218 | £82,752 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| 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