Flat
NW8
2 beds
1 bath
Clifton Court, St John`S Wood NW8
London, England · NW8
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£-38,224
↘ -12%After 5 Years
Change In Property Value
£98,067
↗ 10%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £34,200 | £34,713 | £35,581 | £36,470 | £37,564 | £178,529 |
| Total Expenses | £43,111 | £43,209 | £43,338 | £43,471 | £43,623 | £216,752 |
| Profit Before Tax | £-8,911 | £-8,496 | £-7,757 | £-7,001 | £-6,059 | £-38,224 |
| Profit After Tax | £-8,911 | £-8,496 | £-7,757 | £-7,001 | £-6,059 | £-38,224 |
| Change In Property Value | £10 | £10 | £19,000 | £33,916 | £45,132 | £98,067 |
| Net Return | £-8,902 | £-8,486 | £11,243 | £26,915 | £39,073 | £59,843 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change