Terraced
W9
4 beds
1 bath
Ashmore Road, Maida Vale, London W9
London, England · W9
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£22,996
↗ 10%After 5 Years
Change In Property Value
£69,679
↗ 10%After 5 Years
Return On Investment
41%
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 | £35,100 | £35,626 | £36,517 | £37,430 | £38,553 | £183,227 |
| Total Expenses | £30,791 | £30,855 | £30,955 | £31,057 | £31,180 | £154,837 |
| Profit Before Tax | £4,309 | £4,772 | £5,563 | £6,373 | £7,373 | £28,390 |
| Profit After Tax | £3,491 | £3,865 | £4,506 | £5,162 | £5,972 | £22,996 |
| Change In Property Value | £7 | £7 | £13,500 | £24,098 | £32,068 | £69,679 |
| Net Return | £3,497 | £3,872 | £18,006 | £29,260 | £38,040 | £92,675 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change