Flat W9 2 beds 1 bath

Maida Vale, 13 Alexandra Court, London W9

London, England · W9

Initial Investment

First Year

£250,965First Year

Profit From Rental Income

After 5 Years

£-53,497

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£77,411

↗ 10%After 5 Years

Return On Investment

10%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,500	£22,837	£23,408	£23,994	£24,713	£117,453
Total Expenses	£34,002	£34,082	£34,182	£34,284	£34,399	£170,950
Profit Before Tax	£-11,502	£-11,245	£-10,774	£-10,291	£-9,686	£-53,497
Profit After Tax	£-11,502	£-11,245	£-10,774	£-10,291	£-9,686	£-53,497
Change In Property Value	£7	£7	£14,998	£26,772	£35,626	£77,411
Net Return	£-11,495	£-11,237	£4,225	£16,481	£25,940	£23,914
Return From Rental Income (%)	-5%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	-5%	-4%	2%	7%	10%	10%

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