Flat W9 1 bed 1 bath

Admiral Walk, Maida Vale W9

London, England · W9

Initial Investment

First Year

£134,800First Year

Profit From Rental Income

After 5 Years

£-19,193

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£56,979

↗ 14%After 5 Years

Return On Investment

28%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,540	£12,728	£12,919	£13,242	£13,573	£65,002
Total Expenses	£16,703	£16,772	£16,832	£16,906	£16,982	£84,195
Profit Before Tax	£-4,163	£-4,044	£-3,913	£-3,664	£-3,409	£-19,193
Profit After Tax	£-4,163	£-4,044	£-3,913	£-3,664	£-3,409	£-19,193
Change In Property Value	£4	£8,360	£14,923	£19,858	£13,834	£56,979
Net Return	£-4,159	£4,316	£11,010	£16,194	£10,425	£37,786
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-14%
Total Net Return (%)	-3%	3%	8%	12%	8%	28%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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