Flat
NW8
2 beds
2 baths
Abbey Road, St John's Wood, London NW8
London, England · NW8
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£-36,762
↘ -12%After 5 Years
Change In Property Value
£92,906
↗ 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 | £32,400 | £32,886 | £33,708 | £34,551 | £35,587 | £169,132 |
| Total Expenses | £40,948 | £41,042 | £41,167 | £41,295 | £41,442 | £205,894 |
| Profit Before Tax | £-8,548 | £-8,156 | £-7,459 | £-6,745 | £-5,854 | £-36,762 |
| Profit After Tax | £-8,548 | £-8,156 | £-7,459 | £-6,745 | £-5,854 | £-36,762 |
| Change In Property Value | £9 | £9 | £18,000 | £32,131 | £42,757 | £92,906 |
| Net Return | £-8,539 | £-8,147 | £10,541 | £25,386 | £36,902 | £56,144 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| 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