Flat
NW8
2 beds
1 bath
Circus Lodge, St. Johns Wood NW8
London, England · NW8
View property listing
Initial Investment
£268,482First YearProfit From Rental Income
£-33,827
↘ -13%After 5 Years
Change In Property Value
£82,578
↗ 10%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,800 | £29,232 | £29,963 | £30,712 | £31,633 | £150,340 |
| Total Expenses | £36,618 | £36,707 | £36,823 | £36,942 | £37,077 | £184,167 |
| Profit Before Tax | £-7,818 | £-7,475 | £-6,860 | £-6,230 | £-5,444 | £-33,827 |
| Profit After Tax | £-7,818 | £-7,475 | £-6,860 | £-6,230 | £-5,444 | £-33,827 |
| Change In Property Value | £8 | £8 | £15,999 | £28,559 | £38,004 | £82,578 |
| Net Return | £-7,810 | £-7,467 | £9,139 | £22,329 | £32,560 | £48,750 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change