Flat
W9
1 bed
1 bath
Maida Vale, London W9
London, England · W9
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-21,954
↘ -12%After 5 Years
Change In Property Value
£74,973
↗ 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 | £16,500 | £16,747 | £16,999 | £17,424 | £17,859 | £85,529 |
| Total Expenses | £21,346 | £21,421 | £21,487 | £21,571 | £21,658 | £107,483 |
| Profit Before Tax | £-4,846 | £-4,674 | £-4,488 | £-4,148 | £-3,798 | £-21,954 |
| Profit After Tax | £-4,846 | £-4,674 | £-4,488 | £-4,148 | £-3,798 | £-21,954 |
| Change In Property Value | £6 | £11,000 | £19,635 | £26,129 | £18,203 | £74,973 |
| Net Return | £-4,841 | £6,327 | £15,147 | £21,981 | £14,405 | £53,018 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | 3% | 8% | 12% | 8% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change