Flat
W9
1 bed
1 bath
Fermoy Road, Maida Vale W9
London, England · W9
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£26,399
↗ 22%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
54%
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 | £24,216 | £24,579 | £25,194 | £25,824 | £26,598 | £126,411 |
| Total Expenses | £18,600 | £18,666 | £18,755 | £18,847 | £18,952 | £93,820 |
| Profit Before Tax | £5,616 | £5,913 | £6,438 | £6,977 | £7,646 | £32,591 |
| Profit After Tax | £4,549 | £4,790 | £5,215 | £5,651 | £6,193 | £26,399 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £4,553 | £4,794 | £12,715 | £19,039 | £24,009 | £65,109 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change