Flat
NW8
2 beds
1 bath
Addison House, St Johns Wood NW8
London, England · NW8
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£-30,913
↘ -13%After 5 Years
Change In Property Value
£72,260
↗ 10%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,200 | £25,578 | £26,217 | £26,873 | £27,679 | £131,547 |
| Total Expenses | £32,293 | £32,376 | £32,483 | £32,593 | £32,716 | £162,461 |
| Profit Before Tax | £-7,093 | £-6,798 | £-6,266 | £-5,720 | £-5,037 | £-30,913 |
| Profit After Tax | £-7,093 | £-6,798 | £-6,266 | £-5,720 | £-5,037 | £-30,913 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £-7,086 | £-6,791 | £7,735 | £19,271 | £28,218 | £41,347 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change