Flat W2 1 bed 1 bath

Edgware Road, London W2

London, England · W2

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£9,581

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£30,452

↗ 10%After 5 Years

Return On Investment

44%

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	£19,044	£19,330	£19,813	£20,308	£20,917	£99,412
Total Expenses	£17,271	£17,383	£17,510	£17,640	£17,779	£87,584
Profit Before Tax	£1,773	£1,946	£2,303	£2,668	£3,138	£11,829
Profit After Tax	£1,437	£1,577	£1,865	£2,161	£2,542	£9,581
Change In Property Value	£3	£3	£5,900	£10,532	£14,015	£30,452
Net Return	£1,439	£1,579	£7,765	£12,693	£16,557	£40,034
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	2%	8%	14%	18%	44%

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