Flat
NW8
3 beds
2 baths
Jerome Crescent, London NW8
London, England · NW8
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£-27,843
↘ -14%After 5 Years
Change In Property Value
£61,421
↗ 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 | £21,420 | £21,741 | £22,285 | £22,842 | £23,527 | £111,815 |
| Total Expenses | £27,749 | £27,827 | £27,924 | £28,024 | £28,135 | £139,658 |
| Profit Before Tax | £-6,329 | £-6,085 | £-5,639 | £-5,182 | £-4,608 | £-27,843 |
| Profit After Tax | £-6,329 | £-6,085 | £-5,639 | £-5,182 | £-4,608 | £-27,843 |
| Change In Property Value | £6 | £6 | £11,900 | £21,242 | £28,267 | £61,421 |
| Net Return | £-6,323 | £-6,080 | £6,261 | £16,060 | £23,659 | £33,578 |
| 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