Flat
W9
2 beds
1 bath
Maida Vale, 13 Alexandra Court, London W9
London, England · W9
View property listing
Initial Investment
£250,965First YearProfit From Rental Income
£41,170
↗ 16%After 5 Years
Change In Property Value
£77,411
↗ 10%After 5 Years
Return On Investment
47%
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 | £48,420 | £49,146 | £50,375 | £51,634 | £53,183 | £252,759 |
| Total Expenses | £39,936 | £40,132 | £40,369 | £40,613 | £40,881 | £201,931 |
| Profit Before Tax | £8,484 | £9,015 | £10,006 | £11,022 | £12,302 | £50,828 |
| Profit After Tax | £6,872 | £7,302 | £8,104 | £8,928 | £9,965 | £41,170 |
| Change In Property Value | £7 | £7 | £14,998 | £26,772 | £35,626 | £77,411 |
| Net Return | £6,879 | £7,309 | £23,103 | £35,700 | £45,590 | £118,581 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change