Flat W9 2 beds 1 bath

Maida Vale, London W9

London, England · W9

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£14,677

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£35,098

↗ 10%After 5 Years

Return On Investment

46%

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	£20,436	£20,743	£21,261	£21,793	£22,446	£106,679
Total Expenses	£17,533	£17,610	£17,705	£17,802	£17,910	£88,559
Profit Before Tax	£2,903	£3,133	£3,557	£3,991	£4,537	£18,120
Profit After Tax	£2,351	£2,538	£2,881	£3,233	£3,675	£14,677
Change In Property Value	£3	£3	£6,800	£12,138	£16,153	£35,098
Net Return	£2,355	£2,541	£9,681	£15,371	£19,827	£49,775
Return From Rental Income (%)	2%	2%	3%	3%	3%	14%
Total Net Return (%)	2%	2%	9%	14%	18%	46%

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