Flat W9 1 bed 1 bath

Maida Vale, London W9

London, England · W9

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£-29,080

↘ -28%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,756	£9,902	£10,150	£10,404	£10,716	£50,928
Total Expenses	£15,870	£15,931	£15,998	£16,068	£16,141	£80,008
Profit Before Tax	£-6,114	£-6,028	£-5,848	£-5,664	£-5,426	£-29,080
Profit After Tax	£-6,114	£-6,028	£-5,848	£-5,664	£-5,426	£-29,080
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£-6,111	£-6,025	£652	£5,939	£10,014	£4,469
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-5%	-28%
Total Net Return (%)	-6%	-6%	1%	6%	10%	4%

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