Flat NW6 0 beds 0 baths

Malvern Road, Maida Vale, London NW6

London, England · NW6

Initial Investment

First Year

£522,250First Year

Profit From Rental Income

After 5 Years

£65,595

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£197,655

↗ 14%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£69,600	£70,644	£71,704	£73,496	£75,334	£360,778
Total Expenses	£55,614	£55,768	£55,915	£56,136	£56,363	£279,796
Profit Before Tax	£13,986	£14,876	£15,789	£17,360	£18,971	£80,982
Profit After Tax	£11,329	£12,049	£12,789	£14,062	£15,367	£65,595
Change In Property Value	£15	£29,000	£51,766	£68,885	£47,990	£197,655
Net Return	£11,343	£41,050	£64,554	£82,947	£63,357	£263,251
Return From Rental Income (%)	2%	2%	2%	3%	3%	13%
Total Net Return (%)	2%	8%	12%	16%	12%	50%

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