Flat
W9
1 bed
1 bath
Maida Vale, London W9
London, England · W9
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£-50,041
↘ -32%After 5 Years
Change In Property Value
£49,550
↗ 10%After 5 Years
Return On Investment
0%
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 | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £24,788 | £24,909 | £25,038 | £25,169 | £25,307 | £125,211 |
| Profit Before Tax | £-10,388 | £-10,293 | £-10,056 | £-9,814 | £-9,491 | £-50,041 |
| Profit After Tax | £-10,388 | £-10,293 | £-10,056 | £-9,814 | £-9,491 | £-50,041 |
| Change In Property Value | £5 | £5 | £9,600 | £17,136 | £22,804 | £49,550 |
| Net Return | £-10,383 | £-10,288 | £-456 | £7,323 | £13,313 | £-491 |
| Return From Rental Income (%) | -7% | -7% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -7% | -7% | 0% | 5% | 9% | 0% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change