Flat W2 2 beds 2 baths

Edgware Road, London W2

London, England · W2

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£34,654

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 10%After 5 Years

Return On Investment

46%

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	£45,192	£45,870	£47,017	£48,192	£49,638	£235,908
Total Expenses	£38,166	£38,369	£38,609	£38,856	£39,126	£193,125
Profit Before Tax	£7,026	£7,501	£8,407	£9,336	£10,512	£42,783
Profit After Tax	£5,691	£6,076	£6,810	£7,562	£8,515	£34,654
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£5,698	£6,083	£20,810	£32,553	£41,770	£106,914
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	14%	18%	46%

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