Flat
W2
1 bed
1 bath
Forset Court, Edgware Road W2
London, England · W2
View property listing
Initial Investment
£60,985First YearProfit From Rental Income
£-12,777
↘ -21%After 5 Years
Change In Property Value
£27,256
↗ 14%After 5 Years
Return On Investment
24%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,396 | £6,492 | £6,589 | £6,754 | £6,923 | £33,154 |
| Total Expenses | £9,073 | £9,133 | £9,183 | £9,242 | £9,301 | £45,932 |
| Profit Before Tax | £-2,677 | £-2,641 | £-2,594 | £-2,488 | £-2,378 | £-12,777 |
| Profit After Tax | £-2,677 | £-2,641 | £-2,594 | £-2,488 | £-2,378 | £-12,777 |
| Change In Property Value | £2 | £3,999 | £7,138 | £9,499 | £6,618 | £27,256 |
| Net Return | £-2,675 | £1,358 | £4,544 | £7,011 | £4,239 | £14,479 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -4% | 2% | 7% | 11% | 7% | 24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change