Flat
W9
3 beds
1 bath
Harrow Road, Maida Vale, Central London W9
London, England · W9
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£-24,046
↘ -11%After 5 Years
Change In Property Value
£88,604
↗ 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 | £19,500 | £19,792 | £20,089 | £20,592 | £21,106 | £101,080 |
| Total Expenses | £24,864 | £24,943 | £25,014 | £25,106 | £25,200 | £125,126 |
| Profit Before Tax | £-5,364 | £-5,151 | £-4,924 | £-4,514 | £-4,093 | £-24,046 |
| Profit After Tax | £-5,364 | £-5,151 | £-4,924 | £-4,514 | £-4,093 | £-24,046 |
| Change In Property Value | £7 | £13,000 | £23,205 | £30,880 | £21,513 | £88,604 |
| Net Return | £-5,357 | £7,850 | £18,281 | £26,365 | £17,419 | £64,558 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -2% | 4% | 8% | 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