Flat NW8 3 beds 1 bath

Frampton Street, St Johns Wood, London NW8

London, England · NW8

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£-25,065

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 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	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£23,638	£23,711	£23,799	£23,890	£23,990	£119,027
Profit Before Tax	£-5,638	£-5,441	£-5,072	£-4,695	£-4,219	£-25,065
Profit After Tax	£-5,638	£-5,441	£-5,072	£-4,695	£-4,219	£-25,065
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£-5,633	£-5,435	£4,928	£13,155	£19,534	£26,550
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	-3%	-3%	3%	8%	12%	16%

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