Flat
W9
1 bed
1 bath
Shirland Road, Maida Vale, London W9
London, England · W9
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£-17,429
↘ -16%After 5 Years
Change In Property Value
£45,665
↗ 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 | £10,056 | £10,207 | £10,360 | £10,619 | £10,884 | £52,126 |
| Total Expenses | £13,784 | £13,849 | £13,906 | £13,973 | £14,043 | £69,555 |
| Profit Before Tax | £-3,728 | £-3,642 | £-3,546 | £-3,354 | £-3,158 | £-17,429 |
| Profit After Tax | £-3,728 | £-3,642 | £-3,546 | £-3,354 | £-3,158 | £-17,429 |
| Change In Property Value | £3 | £6,700 | £11,960 | £15,915 | £11,087 | £45,665 |
| Net Return | £-3,725 | £3,058 | £8,414 | £12,560 | £7,929 | £28,236 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | 3% | 8% | 12% | 7% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change