Flat
NW6
4 beds
2 baths
Malvern Road, Maida Vale NW6
London, England · NW6
View property listing
Initial Investment
£462,250First YearProfit From Rental Income
£57,934
↗ 13%After 5 Years
Change In Property Value
£177,208
↗ 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 | £62,400 | £63,336 | £64,286 | £65,893 | £67,541 | £323,456 |
| Total Expenses | £50,068 | £50,211 | £50,347 | £50,550 | £50,757 | £251,932 |
| Profit Before Tax | £12,333 | £13,125 | £13,939 | £15,344 | £16,783 | £71,523 |
| Profit After Tax | £9,989 | £10,631 | £11,291 | £12,428 | £13,595 | £57,934 |
| Change In Property Value | £13 | £26,000 | £46,410 | £61,759 | £43,025 | £177,208 |
| Net Return | £10,002 | £36,631 | £57,701 | £74,187 | £56,620 | £235,142 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 8% | 12% | 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