Flat W9 1 bed 1 bath

Fermoy Road, Maida Vale W9

London, England · W9

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£38,725

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£54,195

↗ 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	£33,900	£34,408	£35,269	£36,150	£37,235	£176,963
Total Expenses	£25,619	£25,702	£25,819	£25,937	£26,076	£129,153
Profit Before Tax	£8,281	£8,706	£9,450	£10,213	£11,159	£47,809
Profit After Tax	£6,707	£7,052	£7,655	£8,273	£9,039	£38,725
Change In Property Value	£5	£5	£10,500	£18,743	£24,941	£54,195
Net Return	£6,713	£7,057	£18,155	£27,015	£33,980	£92,920
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	11%	16%	20%	54%

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