Flat W2 2 beds 1 bath

Park West, Edgware Road, Marble Arch W2

London, England · W2

Initial Investment

First Year

£154,400First Year

Profit From Rental Income

After 5 Years

£8,562

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£48,930

↗ 10%After 5 Years

Return On Investment

37%

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	£30,600	£31,059	£31,835	£32,631	£33,610	£159,736
Total Expenses	£29,366	£29,584	£29,823	£30,067	£30,325	£149,166
Profit Before Tax	£1,234	£1,475	£2,012	£2,564	£3,285	£10,570
Profit After Tax	£1,000	£1,194	£1,630	£2,077	£2,661	£8,562
Change In Property Value	£5	£5	£9,480	£16,922	£22,519	£48,930
Net Return	£1,004	£1,199	£11,110	£18,999	£25,180	£57,492
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	12%	16%	37%

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