Flat
W9
1 bed
1 bath
Shirland Road, Maida Vale, London W9
London, England · W9
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-29,080
↘ -28%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
4%
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
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change