Flat
NW8
1 bed
1 bath
Grove End Road, St John's Wood NW8
London, England · NW8
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£21,218
↗ 19%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
52%
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 | £22,596 | £22,935 | £23,508 | £24,096 | £24,819 | £117,954 |
| Total Expenses | £18,163 | £18,243 | £18,344 | £18,447 | £18,562 | £91,759 |
| Profit Before Tax | £4,433 | £4,692 | £5,165 | £5,649 | £6,257 | £26,195 |
| Profit After Tax | £3,591 | £3,800 | £4,183 | £4,576 | £5,068 | £21,218 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £3,594 | £3,804 | £11,183 | £17,071 | £21,696 | £57,348 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change