Flat
NW8
3 beds
2 baths
St. Johns Wood Road, St. Johns Wood Court NW8
London, England · NW8
View property listing
Initial Investment
£452,250First YearProfit From Rental Income
£-47,728
↘ -11%After 5 Years
Change In Property Value
£131,616
↗ 10%After 5 Years
Return On Investment
19%
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 | £45,900 | £46,588 | £47,753 | £48,947 | £50,415 | £239,604 |
| Total Expenses | £57,176 | £57,290 | £57,450 | £57,613 | £57,803 | £287,332 |
| Profit Before Tax | £-11,276 | £-10,702 | £-9,697 | £-8,666 | £-7,387 | £-47,728 |
| Profit After Tax | £-11,276 | £-10,702 | £-9,697 | £-8,666 | £-7,387 | £-47,728 |
| Change In Property Value | £13 | £13 | £25,501 | £45,518 | £60,572 | £131,616 |
| Net Return | £-11,263 | £-10,689 | £15,804 | £36,852 | £53,185 | £83,889 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -2% | -2% | 3% | 8% | 12% | 19% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change