Flat
W2
0 beds
1 bath
Edgware Road, London W2
London, England · W2
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£6,038
↗ 5%After 5 Years
Change In Property Value
£38,711
↗ 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 | £24,216 | £24,579 | £25,194 | £25,824 | £26,598 | £126,411 |
| Total Expenses | £23,414 | £23,591 | £23,783 | £23,981 | £24,188 | £118,957 |
| Profit Before Tax | £802 | £989 | £1,410 | £1,843 | £2,410 | £7,454 |
| Profit After Tax | £650 | £801 | £1,142 | £1,493 | £1,952 | £6,038 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £654 | £804 | £8,642 | £14,881 | £19,767 | £44,748 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 17% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change