Flat
W8
2 beds
1 bath
Edge Street, London W8
London, England · W8
View property listing
Initial Investment
£332,250First YearProfit From Rental Income
£-75,600
↘ -23%After 5 Years
Change In Property Value
£100,648
↗ 10%After 5 Years
Return On Investment
8%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,300 | £27,710 | £28,402 | £29,112 | £29,986 | £142,510 |
| Total Expenses | £43,413 | £43,500 | £43,612 | £43,727 | £43,857 | £218,110 |
| Profit Before Tax | £-16,113 | £-15,791 | £-15,210 | £-14,615 | £-13,872 | £-75,600 |
| Profit After Tax | £-16,113 | £-15,791 | £-15,210 | £-14,615 | £-13,872 | £-75,600 |
| Change In Property Value | £10 | £10 | £19,500 | £34,808 | £46,320 | £100,648 |
| Net Return | £-16,103 | £-15,781 | £4,290 | £20,193 | £32,448 | £25,048 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -23% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change