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
£48,785
↗ 11%After 5 Years
Change In Property Value
£133,681
↗ 10%After 5 Years
Return On Investment
40%
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 | £83,616 | £84,870 | £86,992 | £89,167 | £91,842 | £436,487 |
| Total Expenses | £74,241 | £74,700 | £75,223 | £75,759 | £76,336 | £376,258 |
| Profit Before Tax | £9,375 | £10,171 | £11,769 | £13,408 | £15,506 | £60,229 |
| Profit After Tax | £7,594 | £8,238 | £9,533 | £10,860 | £12,560 | £48,785 |
| Change In Property Value | £13 | £13 | £25,901 | £46,232 | £61,522 | £133,681 |
| Net Return | £7,607 | £8,251 | £35,433 | £57,093 | £74,082 | £182,466 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 12% | 16% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change