Flat
W9
1 bed
1 bath
Maida Vale, London W9
London, England · W9
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£23,866
↗ 15%After 5 Years
Change In Property Value
£51,098
↗ 10%After 5 Years
Return On Investment
46%
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 | £31,956 | £32,435 | £33,246 | £34,077 | £35,100 | £166,815 |
| Total Expenses | £27,139 | £27,286 | £27,459 | £27,637 | £27,831 | £137,351 |
| Profit Before Tax | £4,817 | £5,150 | £5,787 | £6,441 | £7,269 | £29,464 |
| Profit After Tax | £3,902 | £4,171 | £4,687 | £5,217 | £5,888 | £23,866 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £3,907 | £4,176 | £14,588 | £22,889 | £29,404 | £74,964 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change