Flat
W9
1 bed
1 bath
Maida Vale W9
London, England · W9
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£20,941
↗ 14%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
45%
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 | £30,672 | £31,132 | £31,910 | £32,708 | £33,689 | £160,112 |
| Total Expenses | £26,513 | £26,665 | £26,841 | £27,022 | £27,218 | £134,259 |
| Profit Before Tax | £4,159 | £4,467 | £5,069 | £5,686 | £6,471 | £25,853 |
| Profit After Tax | £3,369 | £3,619 | £4,106 | £4,606 | £5,242 | £20,941 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £3,374 | £3,623 | £13,606 | £21,564 | £27,808 | £69,975 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change