Flat W9 1 bed 1 bath

Sutherland Avenue, Maida Vale W9

London, England · W9

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£-34,257

↘ -31%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

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	£10,500	£10,657	£10,924	£11,197	£11,533	£54,811
Total Expenses	£17,647	£17,725	£17,810	£17,897	£17,988	£89,068
Profit Before Tax	£-7,147	£-7,068	£-6,886	£-6,700	£-6,455	£-34,257
Profit After Tax	£-7,147	£-7,068	£-6,886	£-6,700	£-6,455	£-34,257
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£-7,144	£-7,064	£114	£5,795	£10,172	£1,873
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-6%	-31%
Total Net Return (%)	-6%	-6%	0%	5%	9%	2%

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