Flat W9 1 bed 1 bath

Maida Vale, London W9

London, England · W9

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£-20,776

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£67,475

↗ 14%After 5 Years

Return On Investment

29%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,856	£15,079	£15,305	£15,688	£16,080	£77,007
Total Expenses	£19,412	£19,485	£19,548	£19,628	£19,710	£97,783
Profit Before Tax	£-4,556	£-4,406	£-4,243	£-3,941	£-3,630	£-20,776
Profit After Tax	£-4,556	£-4,406	£-4,243	£-3,941	£-3,630	£-20,776
Change In Property Value	£5	£9,900	£17,672	£23,516	£16,383	£67,475
Net Return	£-4,551	£5,494	£13,429	£19,575	£12,753	£46,700
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	3%	8%	12%	8%	29%

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