Flat
NW8
3 beds
2 baths
Avenue Close, St Johns Wood NW8
London, England · NW8
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£-44,072
↘ -11%After 5 Years
Change In Property Value
£118,713
↗ 10%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £41,400 | £42,021 | £43,072 | £44,148 | £45,473 | £216,114 |
| Total Expenses | £51,766 | £51,874 | £52,022 | £52,174 | £52,349 | £260,186 |
| Profit Before Tax | £-10,366 | £-9,853 | £-8,951 | £-8,026 | £-6,876 | £-44,072 |
| Profit After Tax | £-10,366 | £-9,853 | £-8,951 | £-8,026 | £-6,876 | £-44,072 |
| Change In Property Value | £12 | £12 | £23,000 | £41,056 | £54,634 | £118,713 |
| Net Return | £-10,355 | £-9,842 | £14,050 | £33,030 | £47,757 | £74,641 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -2% | 3% | 8% | 12% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change