Flat
W2
0 beds
1 bath
Edgware Road, London W2
London, England · W2
View property listing
Initial Investment
£89,997First YearProfit From Rental Income
£-24,391
↘ -27%After 5 Years
Change In Property Value
£29,936
↗ 10%After 5 Years
Return On Investment
6%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,276 | £9,415 | £9,651 | £9,892 | £10,189 | £48,422 |
| Total Expenses | £14,433 | £14,493 | £14,560 | £14,628 | £14,700 | £72,813 |
| Profit Before Tax | £-5,157 | £-5,078 | £-4,909 | £-4,736 | £-4,511 | £-24,391 |
| Profit After Tax | £-5,157 | £-5,078 | £-4,909 | £-4,736 | £-4,511 | £-24,391 |
| Change In Property Value | £3 | £3 | £5,800 | £10,353 | £13,777 | £29,936 |
| Net Return | £-5,154 | £-5,075 | £891 | £5,617 | £9,266 | £5,545 |
| Return From Rental Income (%) | -6% | -6% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 10% | 6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change