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

£-30,791

↘ -22%After 5 Years

Change In Property Value

After 5 Years

£43,769

↗ 10%After 5 Years

Return On Investment

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	£14,120	£14,473	£14,907	£70,848
Total Expenses	£20,179	£20,246	£20,323	£20,402	£20,488	£101,639
Profit Before Tax	£-6,607	£-6,470	£-6,203	£-5,929	£-5,581	£-30,791
Profit After Tax	£-6,607	£-6,470	£-6,203	£-5,929	£-5,581	£-30,791
Change In Property Value	£4	£4	£8,480	£15,137	£20,143	£43,769
Net Return	£-6,603	£-6,466	£2,277	£9,208	£14,562	£12,978
Return From Rental Income (%)	-5%	-5%	-5%	-4%	-4%	-22%
Total Net Return (%)	-5%	-5%	2%	7%	11%	9%

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