Flat
NW8
2 beds
2 baths
Abbey Road, St Johns Wood, London NW8
London, England · NW8
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£-32,375
↘ -13%After 5 Years
Change In Property Value
£77,421
↗ 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 | £27,000 | £27,405 | £28,090 | £28,792 | £29,656 | £140,944 |
| Total Expenses | £34,456 | £34,543 | £34,654 | £34,768 | £34,897 | £173,319 |
| Profit Before Tax | £-7,456 | £-7,138 | £-6,564 | £-5,976 | £-5,241 | £-32,375 |
| Profit After Tax | £-7,456 | £-7,138 | £-6,564 | £-5,976 | £-5,241 | £-32,375 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £-7,449 | £-7,130 | £8,436 | £20,800 | £30,389 | £45,046 |
| 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