Flat
NW8
3 beds
2 baths
Abbey Road NW8
London, England · NW8
View property listing
Initial Investment
£198,482First YearProfit From Rental Income
£-27,979
↘ -14%After 5 Years
Change In Property Value
£61,932
↗ 10%After 5 Years
Return On Investment
17%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,600 | £21,924 | £22,472 | £23,034 | £23,725 | £112,755 |
| Total Expenses | £27,963 | £28,041 | £28,139 | £28,239 | £28,351 | £140,734 |
| Profit Before Tax | £-6,363 | £-6,117 | £-5,667 | £-5,205 | £-4,626 | £-27,979 |
| Profit After Tax | £-6,363 | £-6,117 | £-5,667 | £-5,205 | £-4,626 | £-27,979 |
| Change In Property Value | £6 | £6 | £11,999 | £21,419 | £28,502 | £61,932 |
| Net Return | £-6,357 | £-6,111 | £6,332 | £16,213 | £23,876 | £33,953 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change