Flat
W2
2 beds
1 bath
Park West, Edgware Road, London W2
London, England · W2
View property listing
Initial Investment
£233,482First YearProfit From Rental Income
£-44,039
↘ -19%After 5 Years
Change In Property Value
£72,255
↗ 10%After 5 Years
Return On Investment
12%
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 | £23,309 | £23,891 | £24,608 | £116,952 |
| Total Expenses | £32,011 | £32,091 | £32,190 | £32,292 | £32,407 | £160,991 |
| Profit Before Tax | £-9,607 | £-9,350 | £-8,882 | £-8,401 | £-7,799 | £-44,039 |
| Profit After Tax | £-9,607 | £-9,350 | £-8,882 | £-8,401 | £-7,799 | £-44,039 |
| Change In Property Value | £7 | £7 | £13,999 | £24,989 | £33,253 | £72,255 |
| Net Return | £-9,600 | £-9,343 | £5,118 | £16,588 | £25,454 | £28,216 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change