Flat
NW6
4 beds
2 baths
Stuart Road, Maida Vale NW6
London, England · NW6
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£12,042
↗ 5%After 5 Years
Change In Property Value
£74,841
↗ 10%After 5 Years
Return On Investment
36%
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 | £36,000 | £36,540 | £37,453 | £38,390 | £39,542 | £187,925 |
| Total Expenses | £34,364 | £34,464 | £34,599 | £34,736 | £34,894 | £173,058 |
| Profit Before Tax | £1,636 | £2,076 | £2,855 | £3,654 | £4,648 | £14,867 |
| Profit After Tax | £1,325 | £1,681 | £2,312 | £2,959 | £3,764 | £12,042 |
| Change In Property Value | £7 | £7 | £14,500 | £25,883 | £34,443 | £74,841 |
| Net Return | £1,332 | £1,689 | £16,813 | £28,842 | £38,207 | £86,883 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change