Flat W2 3 beds 3 baths

Edgware Road, London W2

London, England · W2

Initial Investment

First Year

£311,550First Year

Profit From Rental Income

After 5 Years

£51,146

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£95,280

↗ 10%After 5 Years

Return On Investment

47%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£59,592	£60,486	£61,998	£63,548	£65,454	£311,078
Total Expenses	£49,038	£49,276	£49,566	£49,863	£50,191	£247,935
Profit Before Tax	£10,554	£11,210	£12,432	£13,685	£15,263	£63,144
Profit After Tax	£8,549	£9,080	£10,070	£11,085	£12,363	£51,146
Change In Property Value	£9	£9	£18,460	£32,952	£43,849	£95,280
Net Return	£8,558	£9,089	£28,530	£44,037	£56,213	£146,426
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change