Flat
NW6
0 beds
0 baths
Malvern Road, Maida Vale, London NW6
London, England · NW6
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£55,380
↗ 13%After 5 Years
Change In Property Value
£170,393
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £60,000 | £60,900 | £61,813 | £63,359 | £64,943 | £311,015 |
| Total Expenses | £48,219 | £48,359 | £48,491 | £48,687 | £48,889 | £242,645 |
| Profit Before Tax | £11,781 | £12,541 | £13,322 | £14,671 | £16,054 | £68,371 |
| Profit After Tax | £9,543 | £10,158 | £10,791 | £11,884 | £13,004 | £55,380 |
| Change In Property Value | £13 | £25,000 | £44,625 | £59,384 | £41,371 | £170,393 |
| Net Return | £9,555 | £35,159 | £55,417 | £71,268 | £54,375 | £225,773 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 8% | 13% | 16% | 12% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change