Flat NW8 0 beds 1 bath

6 Hall Road, St John's Wood NW8

London, England · NW8

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£-16,146

↘ -27%After 5 Years

Change In Property Value

After 5 Years

£20,130

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,020	£7,125	£7,303	£7,486	£7,711	£36,645
Total Expenses	£10,439	£10,495	£10,556	£10,618	£10,683	£52,791
Profit Before Tax	£-3,419	£-3,370	£-3,252	£-3,132	£-2,973	£-16,146
Profit After Tax	£-3,419	£-3,370	£-3,252	£-3,132	£-2,973	£-16,146
Change In Property Value	£2	£2	£3,900	£6,962	£9,264	£20,130
Net Return	£-3,417	£-3,368	£648	£3,830	£6,291	£3,984
Return From Rental Income (%)	-6%	-6%	-5%	-5%	-5%	-27%
Total Net Return (%)	-6%	-6%	1%	6%	11%	7%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change