Flat W2 0 beds 1 bath

Edgware Road, London W2

London, England · W2

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£-14,621

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£49,073

↗ 14%After 5 Years

Return On Investment

30%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,520	£11,693	£11,868	£12,165	£12,469	£59,715
Total Expenses	£14,735	£14,802	£14,861	£14,932	£15,005	£74,336
Profit Before Tax	£-3,215	£-3,109	£-2,993	£-2,767	£-2,536	£-14,621
Profit After Tax	£-3,215	£-3,109	£-2,993	£-2,767	£-2,536	£-14,621
Change In Property Value	£4	£7,200	£12,852	£17,103	£11,915	£49,073
Net Return	£-3,211	£4,091	£9,860	£14,335	£9,378	£34,452
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	4%	9%	13%	8%	30%

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