Flat
NW8
1 bed
1 bath
Abbey Road, St Johns Wood NW8
London, England · NW8
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£-23,895
↘ -16%After 5 Years
Change In Property Value
£47,485
↗ 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 | £16,560 | £16,808 | £17,229 | £17,659 | £18,189 | £86,445 |
| Total Expenses | £21,907 | £21,977 | £22,062 | £22,149 | £22,245 | £110,340 |
| Profit Before Tax | £-5,347 | £-5,169 | £-4,834 | £-4,490 | £-4,056 | £-23,895 |
| Profit After Tax | £-5,347 | £-5,169 | £-4,834 | £-4,490 | £-4,056 | £-23,895 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £-5,342 | £-5,164 | £4,366 | £11,932 | £17,798 | £23,590 |
| 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