Flat W9 1 bed 2 baths

Maida Vale, London W9

London, England · W9

Initial Investment

First Year

£119,732First Year

Profit From Rental Income

After 5 Years

£-18,314

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£51,111

↗ 14%After 5 Years

Return On Investment

27%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,244	£11,413	£11,584	£11,873	£12,170	£58,284
Total Expenses	£15,188	£15,255	£15,313	£15,384	£15,457	£76,598
Profit Before Tax	£-3,944	£-3,843	£-3,730	£-3,511	£-3,286	£-18,314
Profit After Tax	£-3,944	£-3,843	£-3,730	£-3,511	£-3,286	£-18,314
Change In Property Value	£4	£7,499	£13,386	£17,813	£12,410	£51,111
Net Return	£-3,941	£3,656	£9,656	£14,302	£9,123	£32,797
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	-3%	3%	8%	12%	8%	27%

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