Flat W9 4 beds 1 bath

Cropthorne Court, Maida Vale W9

London, England · W9

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£-79,361

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£123,874

↗ 10%After 5 Years

Return On Investment

11%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£36,000	£36,540	£37,453	£38,390	£39,542	£187,925
Total Expenses	£53,210	£53,310	£53,444	£53,582	£53,740	£267,286
Profit Before Tax	£-17,210	£-16,770	£-15,991	£-15,192	£-14,198	£-79,361
Profit After Tax	£-17,210	£-16,770	£-15,991	£-15,192	£-14,198	£-79,361
Change In Property Value	£12	£12	£24,000	£42,841	£57,009	£123,874
Net Return	£-17,198	£-16,758	£8,010	£27,649	£42,811	£44,513
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	-4%	-4%	2%	7%	10%	11%

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