Flat
W9
2 beds
1 bath
Harrow Road, Maida Vale W9
London, England · W9
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£-24,541
↘ -11%After 5 Years
Change In Property Value
£92,012
↗ 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 | £20,256 | £20,560 | £20,868 | £21,390 | £21,925 | £104,999 |
| Total Expenses | £25,744 | £25,824 | £25,896 | £25,990 | £26,086 | £129,540 |
| Profit Before Tax | £-5,488 | £-5,264 | £-5,028 | £-4,600 | £-4,161 | £-24,541 |
| Profit After Tax | £-5,488 | £-5,264 | £-5,028 | £-4,600 | £-4,161 | £-24,541 |
| Change In Property Value | £7 | £13,500 | £24,098 | £32,067 | £22,340 | £92,012 |
| Net Return | £-5,481 | £8,236 | £19,070 | £27,467 | £18,179 | £67,471 |
| 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