Flat
W9
0 beds
0 baths
Harrow Road, Maida Vale W9
London, England · W9
View property listing
Initial Investment
£233,150First YearProfit From Rental Income
£-25,043
↘ -11%After 5 Years
Change In Property Value
£95,284
↗ 14%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,976 | £21,291 | £21,610 | £22,150 | £22,704 | £108,731 |
| Total Expenses | £26,588 | £26,669 | £26,742 | £26,838 | £26,936 | £133,774 |
| Profit Before Tax | £-5,612 | £-5,379 | £-5,132 | £-4,688 | £-4,232 | £-25,043 |
| Profit After Tax | £-5,612 | £-5,379 | £-5,132 | £-4,688 | £-4,232 | £-25,043 |
| Change In Property Value | £7 | £13,980 | £24,955 | £33,207 | £23,134 | £95,284 |
| Net Return | £-5,605 | £8,601 | £19,822 | £28,519 | £18,902 | £70,240 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -2% | 4% | 9% | 12% | 8% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change