Flat
W9
1 bed
2 baths
Maida Vale, London W9
London, England · W9
View property listing
Initial Investment
£119,732First YearProfit From Rental Income
£-31,998
↘ -27%After 5 Years
Change In Property Value
£38,706
↗ 10%After 5 Years
Return On Investment
6%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,244 | £11,413 | £11,698 | £11,990 | £12,350 | £58,695 |
| Total Expenses | £18,001 | £18,063 | £18,135 | £18,208 | £18,287 | £90,693 |
| Profit Before Tax | £-6,757 | £-6,651 | £-6,437 | £-6,218 | £-5,936 | £-31,998 |
| Profit After Tax | £-6,757 | £-6,651 | £-6,437 | £-6,218 | £-5,936 | £-31,998 |
| Change In Property Value | £4 | £4 | £7,499 | £13,386 | £17,813 | £38,706 |
| Net Return | £-6,753 | £-6,647 | £1,062 | £7,168 | £11,876 | £6,707 |
| Return From Rental Income (%) | -6% | -6% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 10% | 6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change