Flat
NW8
1 bed
1 bath
Grove End Road, St John's Wood NW8
London, England · NW8
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-20,678
↘ -19%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
14%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,600 | £12,789 | £13,109 | £13,436 | £13,840 | £65,774 |
| Total Expenses | £17,146 | £17,211 | £17,286 | £17,363 | £17,446 | £86,452 |
| Profit Before Tax | £-4,546 | £-4,422 | £-4,177 | £-3,926 | £-3,606 | £-20,678 |
| Profit After Tax | £-4,546 | £-4,422 | £-4,177 | £-3,926 | £-3,606 | £-20,678 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-4,543 | £-4,419 | £2,823 | £8,569 | £13,021 | £15,452 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change