Flat
W9
1 bed
1 bath
Maida Vale, London W9
London, England · W9
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£-38,844
↘ -24%After 5 Years
Change In Property Value
£51,098
↗ 10%After 5 Years
Return On Investment
8%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,856 | £15,079 | £15,456 | £15,842 | £16,317 | £77,550 |
| Total Expenses | £23,125 | £23,193 | £23,274 | £23,356 | £23,446 | £116,394 |
| Profit Before Tax | £-8,269 | £-8,114 | £-7,818 | £-7,514 | £-7,129 | £-38,844 |
| Profit After Tax | £-8,269 | £-8,114 | £-7,818 | £-7,514 | £-7,129 | £-38,844 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £-8,264 | £-8,109 | £2,082 | £10,158 | £16,387 | £12,255 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change