Flat
NW8
2 beds
2 baths
The Old Aeroworks, 17 Hatton Street NW8
London, England · NW8
View property listing
Initial Investment
£277,250First YearProfit From Rental Income
£-34,568
↘ -12%After 5 Years
Change In Property Value
£85,164
↗ 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 | £29,700 | £30,145 | £30,899 | £31,672 | £32,622 | £155,038 |
| Total Expenses | £37,702 | £37,792 | £37,911 | £38,032 | £38,170 | £189,606 |
| Profit Before Tax | £-8,002 | £-7,647 | £-7,012 | £-6,360 | £-5,548 | £-34,568 |
| Profit After Tax | £-8,002 | £-7,647 | £-7,012 | £-6,360 | £-5,548 | £-34,568 |
| Change In Property Value | £8 | £8 | £16,500 | £29,453 | £39,194 | £85,164 |
| Net Return | £-7,994 | £-7,639 | £9,489 | £23,093 | £33,646 | £50,595 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -12% |
| 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