Flat
NW8
1 bed
1 bath
Henderson Drive, St Johns Wood NW8
London, England · NW8
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£-20,971
↘ -18%After 5 Years
Change In Property Value
£37,162
↗ 10%After 5 Years
Return On Investment
14%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,960 | £13,154 | £13,483 | £13,820 | £14,235 | £67,653 |
| Total Expenses | £17,579 | £17,644 | £17,720 | £17,798 | £17,882 | £88,624 |
| Profit Before Tax | £-4,619 | £-4,490 | £-4,237 | £-3,978 | £-3,647 | £-20,971 |
| Profit After Tax | £-4,619 | £-4,490 | £-4,237 | £-3,978 | £-3,647 | £-20,971 |
| Change In Property Value | £4 | £4 | £7,200 | £12,852 | £17,103 | £37,162 |
| Net Return | £-4,615 | £-4,486 | £2,963 | £8,875 | £13,456 | £16,192 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change