Flat
NW8
2 beds
1 bath
Cheadle Court, St Johns Wood NW8
London, England · NW8
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£-24,334
↘ -16%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,100 | £17,356 | £17,790 | £18,235 | £18,782 | £89,264 |
| Total Expenses | £22,556 | £22,627 | £22,714 | £22,802 | £22,899 | £113,598 |
| Profit Before Tax | £-5,456 | £-5,271 | £-4,923 | £-4,567 | £-4,117 | £-24,334 |
| Profit After Tax | £-5,456 | £-5,271 | £-4,923 | £-4,567 | £-4,117 | £-24,334 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £-5,451 | £-5,266 | £4,577 | £12,391 | £18,449 | £24,700 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -3% | 3% | 8% | 12% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change