Flat W9 1 bed 1 bath

Lanhill Road, Maida Vale W9

London, England · W9

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£-31,952

↘ -27%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 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	£11,256	£11,425	£11,710	£12,003	£12,363	£58,758
Total Expenses	£18,004	£18,067	£18,138	£18,211	£18,290	£90,710
Profit Before Tax	£-6,748	£-6,642	£-6,428	£-6,208	£-5,927	£-31,952
Profit After Tax	£-6,748	£-6,642	£-6,428	£-6,208	£-5,927	£-31,952
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£-6,744	£-6,638	£1,072	£7,180	£11,889	£6,759
Return From Rental Income (%)	-6%	-6%	-5%	-5%	-5%	-27%
Total Net Return (%)	-6%	-6%	1%	6%	10%	6%

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