Flat W9 2 beds 1 bath

Maida Vale, 13 Alexandra Court, London W9

London, England · W9

Initial Investment

First Year

£250,965First Year

Profit From Rental Income

After 5 Years

£-26,122

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£102,222

↗ 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	£22,500	£22,837	£23,180	£23,760	£24,354	£116,631
Total Expenses	£28,378	£28,462	£28,537	£28,637	£28,739	£142,753
Profit Before Tax	£-5,878	£-5,624	£-5,357	£-4,877	£-4,385	£-26,122
Profit After Tax	£-5,878	£-5,624	£-5,357	£-4,877	£-4,385	£-26,122
Change In Property Value	£7	£14,998	£26,772	£35,625	£24,819	£102,222
Net Return	£-5,871	£9,374	£21,415	£30,748	£20,434	£76,100
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	-2%	4%	9%	12%	8%	30%

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