Flat
W2
3 beds
2 baths
Edgware Road, London W2
London, England · W2
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£-18,542
↘ -8%After 5 Years
Change In Property Value
£95,420
↗ 14%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,404 | £22,740 | £23,081 | £23,658 | £24,250 | £116,133 |
| Total Expenses | £26,763 | £26,847 | £26,922 | £27,021 | £27,123 | £134,675 |
| Profit Before Tax | £-4,359 | £-4,106 | £-3,840 | £-3,363 | £-2,873 | £-18,542 |
| Profit After Tax | £-4,359 | £-4,106 | £-3,840 | £-3,363 | £-2,873 | £-18,542 |
| Change In Property Value | £7 | £14,000 | £24,990 | £33,255 | £23,168 | £95,420 |
| Net Return | £-4,352 | £9,894 | £21,150 | £29,892 | £20,294 | £76,878 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change