Flat W9 2 beds 1 bath

Ashmore Road, Maida Vale W9

London, England · W9

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£-20,357

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£64,749

↗ 14%After 5 Years

Return On Investment

29%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,256	£14,470	£14,687	£15,054	£15,430	£73,897
Total Expenses	£18,709	£18,780	£18,843	£18,921	£19,002	£94,255
Profit Before Tax	£-4,453	£-4,310	£-4,156	£-3,867	£-3,571	£-20,357
Profit After Tax	£-4,453	£-4,310	£-4,156	£-3,867	£-3,571	£-20,357
Change In Property Value	£5	£9,500	£16,958	£22,566	£15,721	£64,749
Net Return	£-4,448	£5,190	£12,802	£18,699	£12,150	£44,392
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	3%	8%	12%	8%	29%

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