Flat
NW8
1 bed
1 bath
Park Road, St Johns Wood, London NW8
London, England · NW8
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£-23,602
↘ -16%After 5 Years
Change In Property Value
£46,453
↗ 10%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,200 | £16,443 | £16,854 | £17,275 | £17,794 | £84,566 |
| Total Expenses | £21,474 | £21,544 | £21,628 | £21,714 | £21,809 | £108,169 |
| Profit Before Tax | £-5,274 | £-5,101 | £-4,774 | £-4,439 | £-4,015 | £-23,602 |
| Profit After Tax | £-5,274 | £-5,101 | £-4,774 | £-4,439 | £-4,015 | £-23,602 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £-5,269 | £-5,097 | £4,226 | £11,627 | £17,363 | £22,850 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -3% | 3% | 8% | 12% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change