Flat
W2
0 beds
1 bath
Edgware Road, London W2
London, England · W2
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£-13,849
↘ -15%After 5 Years
Change In Property Value
£40,213
↗ 14%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,444 | £9,586 | £9,729 | £9,973 | £10,222 | £48,954 |
| Total Expenses | £12,436 | £12,500 | £12,556 | £12,622 | £12,689 | £62,803 |
| Profit Before Tax | £-2,992 | £-2,915 | £-2,826 | £-2,649 | £-2,467 | £-13,849 |
| Profit After Tax | £-2,992 | £-2,915 | £-2,826 | £-2,649 | £-2,467 | £-13,849 |
| Change In Property Value | £3 | £5,900 | £10,532 | £14,015 | £9,763 | £40,213 |
| Net Return | £-2,989 | £2,986 | £7,705 | £11,366 | £7,296 | £26,364 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| Total Net Return (%) | -3% | 3% | 8% | 12% | 8% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change