Flat
W9
1 bed
1 bath
Maida Vale, London W9
London, England · W9
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-17,220
↘ -17%After 5 Years
Change In Property Value
£44,302
↗ 14%After 5 Years
Return On Investment
26%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,756 | £9,902 | £10,051 | £10,302 | £10,560 | £50,571 |
| Total Expenses | £13,432 | £13,497 | £13,553 | £13,620 | £13,688 | £67,791 |
| Profit Before Tax | £-3,676 | £-3,595 | £-3,502 | £-3,318 | £-3,129 | £-17,220 |
| Profit After Tax | £-3,676 | £-3,595 | £-3,502 | £-3,318 | £-3,129 | £-17,220 |
| Change In Property Value | £3 | £6,500 | £11,603 | £15,440 | £10,756 | £44,302 |
| Net Return | £-3,673 | £2,905 | £8,101 | £12,122 | £7,628 | £27,082 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | 3% | 8% | 12% | 7% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change