Flat W2 1 bed 1 bath

Edgware Road, London W2

London, England · W2

Initial Investment

First Year

£130,250First Year

Profit From Rental Income

After 5 Years

£-29,897

↘ -23%After 5 Years

Change In Property Value

After 5 Years

£41,808

↗ 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	£12,960	£13,154	£13,483	£13,820	£14,235	£67,653
Total Expenses	£19,364	£19,430	£19,506	£19,583	£19,667	£97,550
Profit Before Tax	£-6,404	£-6,275	£-6,022	£-5,763	£-5,432	£-29,897
Profit After Tax	£-6,404	£-6,275	£-6,022	£-5,763	£-5,432	£-29,897
Change In Property Value	£4	£4	£8,100	£14,459	£19,241	£41,808
Net Return	£-6,400	£-6,271	£2,078	£8,696	£13,808	£11,910
Return From Rental Income (%)	-5%	-5%	-5%	-4%	-4%	-23%
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