Flat
W9
1 bed
1 bath
Maida Vale W9
London, England · W9
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-48,400
↘ -35%After 5 Years
Change In Property Value
£43,872
↗ 10%After 5 Years
Return On Investment
-3%
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 | £12,756 | £12,947 | £13,271 | £13,603 | £14,011 | £66,588 |
| Total Expenses | £22,737 | £22,862 | £22,994 | £23,128 | £23,267 | £114,988 |
| Profit Before Tax | £-9,981 | £-9,915 | £-9,723 | £-9,525 | £-9,256 | £-48,400 |
| Profit After Tax | £-9,981 | £-9,915 | £-9,723 | £-9,525 | £-9,256 | £-48,400 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £-9,977 | £-9,911 | £-1,222 | £5,648 | £10,935 | £-4,528 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -7% | -7% | -1% | 4% | 8% | -3% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change