Flat
NW6
2 beds
3 baths
Bristol Walk, Maida Vale NW6
London, England · NW6
View property listing
Initial Investment
£243,300First YearProfit From Rental Income
£39,901
↗ 16%After 5 Years
Change In Property Value
£75,150
↗ 10%After 5 Years
Return On Investment
47%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £47,004 | £47,709 | £48,902 | £50,124 | £51,628 | £245,367 |
| Total Expenses | £38,784 | £38,974 | £39,205 | £39,441 | £39,702 | £196,106 |
| Profit Before Tax | £8,220 | £8,735 | £9,697 | £10,683 | £11,926 | £49,261 |
| Profit After Tax | £6,658 | £7,075 | £7,854 | £8,653 | £9,660 | £39,901 |
| Change In Property Value | £7 | £7 | £14,560 | £25,990 | £34,585 | £75,150 |
| Net Return | £6,666 | £7,083 | £22,415 | £34,643 | £44,245 | £115,052 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change