Flat
NW8
3 beds
2 baths
St. Johns Wood Park, St Johns Wood NW8
London, England · NW8
View property listing
Initial Investment
£460,250First YearProfit From Rental Income
£-48,312
↘ -10%After 5 Years
Change In Property Value
£133,681
↗ 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 | £46,620 | £47,319 | £48,502 | £49,715 | £51,206 | £243,363 |
| Total Expenses | £58,041 | £58,157 | £58,318 | £58,483 | £58,675 | £291,675 |
| Profit Before Tax | £-11,421 | £-10,838 | £-9,816 | £-8,769 | £-7,469 | £-48,312 |
| Profit After Tax | £-11,421 | £-10,838 | £-9,816 | £-8,769 | £-7,469 | £-48,312 |
| Change In Property Value | £13 | £13 | £25,901 | £46,232 | £61,522 | £133,681 |
| Net Return | £-11,408 | £-10,825 | £16,084 | £37,464 | £54,053 | £85,369 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | -2% | -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