Flat W9 1 bed 1 bath

Great Western Road, Maida Vale W9

London, England · W9

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£-18,266

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£51,118

↗ 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	£11,256	£11,425	£11,596	£11,886	£12,183	£58,346
Total Expenses	£15,191	£15,258	£15,316	£15,387	£15,459	£76,612
Profit Before Tax	£-3,935	£-3,833	£-3,720	£-3,501	£-3,276	£-18,266
Profit After Tax	£-3,935	£-3,833	£-3,720	£-3,501	£-3,276	£-18,266
Change In Property Value	£4	£7,500	£13,388	£17,815	£12,411	£51,118
Net Return	£-3,931	£3,667	£9,668	£14,314	£9,135	£32,852
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