Flat W9 1 bed 1 bath

Maida Vale, London W9

London, England · W9

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£5,671

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

38%

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	£20,988	£21,303	£21,835	£22,381	£23,053	£109,560
Total Expenses	£20,189	£20,340	£20,505	£20,674	£20,852	£102,560
Profit Before Tax	£799	£963	£1,330	£1,708	£2,201	£7,001
Profit After Tax	£647	£780	£1,078	£1,383	£1,783	£5,671
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£650	£783	£7,578	£12,986	£17,223	£39,220
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	13%	17%	38%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change