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

£-37,434

↘ -22%After 5 Years

Change In Property Value

After 5 Years

£54,195

↗ 10%After 5 Years

Return On Investment

10%

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	£15,756	£15,992	£16,392	£16,802	£17,306	£82,248
Total Expenses	£23,805	£23,861	£23,931	£24,003	£24,083	£119,682
Profit Before Tax	£-8,049	£-7,868	£-7,539	£-7,201	£-6,777	£-37,434
Profit After Tax	£-8,049	£-7,868	£-7,539	£-7,201	£-6,777	£-37,434
Change In Property Value	£5	£5	£10,500	£18,743	£24,941	£54,195
Net Return	£-8,044	£-7,863	£2,961	£11,542	£18,165	£16,761
Return From Rental Income (%)	-5%	-5%	-4%	-4%	-4%	-22%
Total Net Return (%)	-5%	-5%	2%	7%	11%	10%

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