Flat W2 2 beds 1 bath

Edgware Road, Hyde Park, London W2

London, England · W2

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£-38,082

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£59,356

↗ 10%After 5 Years

Return On Investment

11%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,396	£18,672	£19,139	£19,617	£20,206	£96,030
Total Expenses	£26,653	£26,726	£26,816	£26,908	£27,009	£134,112
Profit Before Tax	£-8,257	£-8,054	£-7,677	£-7,290	£-6,803	£-38,082
Profit After Tax	£-8,257	£-8,054	£-7,677	£-7,290	£-6,803	£-38,082
Change In Property Value	£6	£6	£11,500	£20,528	£27,317	£59,356
Net Return	£-8,251	£-8,049	£3,823	£13,237	£20,513	£21,274
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	-4%	-4%	2%	7%	11%	11%

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