Flat
W9
1 bed
1 bath
Admiral Walk, Maida Vale W9
London, England · W9
View property listing
Initial Investment
£134,800First YearProfit From Rental Income
£-34,450
↘ -26%After 5 Years
Change In Property Value
£43,150
↗ 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 | £12,540 | £12,728 | £13,046 | £13,372 | £13,774 | £65,461 |
| Total Expenses | £19,838 | £19,903 | £19,978 | £20,054 | £20,137 | £99,910 |
| Profit Before Tax | £-7,298 | £-7,175 | £-6,931 | £-6,682 | £-6,363 | £-34,450 |
| Profit After Tax | £-7,298 | £-7,175 | £-6,931 | £-6,682 | £-6,363 | £-34,450 |
| Change In Property Value | £4 | £4 | £8,360 | £14,923 | £19,858 | £43,150 |
| Net Return | £-7,294 | £-7,171 | £1,429 | £8,241 | £13,495 | £8,700 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -26% |
| Total Net Return (%) | -5% | -5% | 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