Flat
NW8
0 beds
1 bath
William Court, 6 Hall Road, St John's Wood NW8
London, England · NW8
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£-16,146
↘ -27%After 5 Years
Change In Property Value
£20,130
↗ 10%After 5 Years
Return On Investment
7%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,020 | £7,125 | £7,303 | £7,486 | £7,711 | £36,645 |
| Total Expenses | £10,439 | £10,495 | £10,556 | £10,618 | £10,683 | £52,791 |
| Profit Before Tax | £-3,419 | £-3,370 | £-3,252 | £-3,132 | £-2,973 | £-16,146 |
| Profit After Tax | £-3,419 | £-3,370 | £-3,252 | £-3,132 | £-2,973 | £-16,146 |
| Change In Property Value | £2 | £2 | £3,900 | £6,962 | £9,264 | £20,130 |
| Net Return | £-3,417 | £-3,368 | £648 | £3,830 | £6,291 | £3,984 |
| Return From Rental Income (%) | -6% | -6% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 11% | 7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change