Flat
W9
1 bed
1 bath
Goldney Road, Maida Vale W9
London, England · W9
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£-19,653
↘ -14%After 5 Years
Change In Property Value
£59,978
↗ 14%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,200 | £13,398 | £13,599 | £13,939 | £14,287 | £68,423 |
| Total Expenses | £17,477 | £17,547 | £17,608 | £17,684 | £17,761 | £88,077 |
| Profit Before Tax | £-4,277 | £-4,149 | £-4,009 | £-3,745 | £-3,474 | £-19,653 |
| Profit After Tax | £-4,277 | £-4,149 | £-4,009 | £-3,745 | £-3,474 | £-19,653 |
| Change In Property Value | £4 | £8,800 | £15,708 | £20,903 | £14,562 | £59,978 |
| Net Return | £-4,273 | £4,651 | £11,699 | £17,158 | £11,089 | £40,325 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | 3% | 8% | 12% | 8% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change