Flat
W2
2 beds
1 bath
Edgware Road, London W2
London, England · W2
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£14,301
↗ 9%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
41%
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 | £30,672 | £31,132 | £31,910 | £32,708 | £33,689 | £160,112 |
| Total Expenses | £28,083 | £28,271 | £28,481 | £28,696 | £28,926 | £142,457 |
| Profit Before Tax | £2,589 | £2,861 | £3,429 | £4,012 | £4,763 | £17,655 |
| Profit After Tax | £2,097 | £2,318 | £2,778 | £3,250 | £3,858 | £14,301 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £2,102 | £2,322 | £12,278 | £20,207 | £26,424 | £63,334 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change