Flat W2 2 beds 2 baths

Edgware Road, London W2

London, England · W2

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£-44,049

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 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	£32,013	£32,093	£32,192	£32,294	£32,409	£161,001
Profit Before Tax	£-9,609	£-9,352	£-8,884	£-8,403	£-7,801	£-44,049
Profit After Tax	£-9,609	£-9,352	£-8,884	£-8,403	£-7,801	£-44,049
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£-9,602	£-9,345	£5,117	£16,587	£25,454	£28,211
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	-4%	-4%	2%	7%	11%	12%

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