Flat NW8 2 beds 1 bath

Pollitt Drive, St Johns Wood, London NW8

London, England · NW8

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£-26,527

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 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	£19,800	£20,097	£20,599	£21,114	£21,748	£103,359
Total Expenses	£25,801	£25,877	£25,970	£26,066	£26,172	£129,885
Profit Before Tax	£-6,001	£-5,780	£-5,371	£-4,951	£-4,424	£-26,527
Profit After Tax	£-6,001	£-5,780	£-5,371	£-4,951	£-4,424	£-26,527
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£-5,996	£-5,774	£5,629	£14,684	£21,705	£30,249
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-15%
Total Net Return (%)	-3%	-3%	3%	8%	12%	17%

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