Flat
W2
2 beds
1 bath
Edgware Road, London W2
London, England · W2
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£-15,935
↘ -10%After 5 Years
Change In Property Value
£64,749
↗ 14%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,204 | £15,432 | £15,664 | £16,055 | £16,457 | £78,811 |
| Total Expenses | £18,804 | £18,876 | £18,940 | £19,021 | £19,104 | £94,746 |
| Profit Before Tax | £-3,600 | £-3,444 | £-3,277 | £-2,966 | £-2,648 | £-15,935 |
| Profit After Tax | £-3,600 | £-3,444 | £-3,277 | £-2,966 | £-2,648 | £-15,935 |
| Change In Property Value | £5 | £9,500 | £16,958 | £22,566 | £15,721 | £64,749 |
| Net Return | £-3,595 | £6,056 | £13,681 | £19,599 | £13,073 | £48,814 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 8% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change