Flat W2 2 beds 1 bath

Park West Tower, Edgware Road W2

London, England · W2

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£-15,066

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£54,526

↗ 14%After 5 Years

Return On Investment

31%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,804	£12,996	£13,191	£13,521	£13,859	£66,371
Total Expenses	£16,150	£16,220	£16,280	£16,355	£16,431	£81,436
Profit Before Tax	£-3,346	£-3,224	£-3,089	£-2,834	£-2,573	£-15,066
Profit After Tax	£-3,346	£-3,224	£-3,089	£-2,834	£-2,573	£-15,066
Change In Property Value	£4	£8,000	£14,280	£19,003	£13,239	£54,526
Net Return	£-3,342	£4,777	£11,191	£16,169	£10,666	£39,460
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
Total Net Return (%)	-3%	4%	9%	13%	8%	31%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change