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
£-22,140
↘ -17%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
15%
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 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £19,310 | £19,378 | £19,457 | £19,538 | £19,627 | £97,310 |
| Profit Before Tax | £-4,910 | £-4,762 | £-4,476 | £-4,182 | £-3,811 | £-22,140 |
| Profit After Tax | £-4,910 | £-4,762 | £-4,476 | £-4,182 | £-3,811 | £-22,140 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £-4,906 | £-4,758 | £3,524 | £10,098 | £15,192 | £19,151 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change