Flat
NW8
1 bed
1 bath
Boyton House, St John's Wood NW8
London, England · NW8
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-22,871
↘ -17%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,300 | £15,529 | £15,918 | £16,316 | £16,805 | £79,868 |
| Total Expenses | £20,392 | £20,461 | £20,543 | £20,626 | £20,718 | £102,739 |
| Profit Before Tax | £-5,092 | £-4,931 | £-4,625 | £-4,311 | £-3,913 | £-22,871 |
| Profit After Tax | £-5,092 | £-4,931 | £-4,625 | £-4,311 | £-3,913 | £-22,871 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £-5,088 | £-4,927 | £3,875 | £10,862 | £16,278 | £21,001 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change