Flat
NW8
2 beds
1 bath
Eamont Court, St Johns Wood NW8
London, England · NW8
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£-27,550
↘ -14%After 5 Years
Change In Property Value
£60,389
↗ 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 | £21,060 | £21,376 | £21,910 | £22,458 | £23,132 | £109,936 |
| Total Expenses | £27,316 | £27,393 | £27,490 | £27,589 | £27,699 | £137,486 |
| Profit Before Tax | £-6,256 | £-6,018 | £-5,580 | £-5,130 | £-4,567 | £-27,550 |
| Profit After Tax | £-6,256 | £-6,018 | £-5,580 | £-5,130 | £-4,567 | £-27,550 |
| Change In Property Value | £6 | £6 | £11,700 | £20,885 | £27,792 | £60,389 |
| Net Return | £-6,250 | £-6,012 | £6,121 | £15,754 | £23,225 | £32,839 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change