Flat W2 1 bed 1 bath

Edgware Road, London W2

London, England · W2

Initial Investment

First Year

£136,900First Year

Profit From Rental Income

After 5 Years

£-15,344

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£57,797

↗ 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	£13,572	£13,776	£13,982	£14,332	£14,690	£70,352
Total Expenses	£16,999	£17,070	£17,131	£17,208	£17,287	£85,695
Profit Before Tax	£-3,427	£-3,294	£-3,149	£-2,876	£-2,597	£-15,344
Profit After Tax	£-3,427	£-3,294	£-3,149	£-2,876	£-2,597	£-15,344
Change In Property Value	£4	£8,480	£15,137	£20,143	£14,033	£57,797
Net Return	£-3,423	£5,186	£11,988	£17,267	£11,436	£42,453
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-2%	-11%
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