Flat NW8 2 beds 1 bath

Circus Lodge, St. Johns Wood NW8

London, England · NW8

Initial Investment

First Year

£268,482First Year

Profit From Rental Income

After 5 Years

£44,046

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£82,578

↗ 10%After 5 Years

Return On Investment

47%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£51,648	£52,423	£53,733	£55,077	£56,729	£269,610
Total Expenses	£42,568	£42,776	£43,028	£43,287	£43,573	£215,232
Profit Before Tax	£9,080	£9,647	£10,705	£11,790	£13,156	£54,378
Profit After Tax	£7,355	£7,814	£8,671	£9,550	£10,656	£44,046
Change In Property Value	£8	£8	£15,999	£28,559	£38,004	£82,578
Net Return	£7,363	£7,822	£24,670	£38,108	£48,660	£126,624
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change