Flat
W2
0 beds
1 bath
Edgware Road, London W2
London, England · W2
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£-34,318
↘ -40%After 5 Years
Change In Property Value
£28,904
↗ 10%After 5 Years
Return On Investment
-6%
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 | £8,964 | £9,098 | £9,326 | £9,559 | £9,846 | £46,793 |
| Total Expenses | £16,005 | £16,111 | £16,220 | £16,331 | £16,445 | £81,111 |
| Profit Before Tax | £-7,041 | £-7,012 | £-6,894 | £-6,772 | £-6,599 | £-34,318 |
| Profit After Tax | £-7,041 | £-7,012 | £-6,894 | £-6,772 | £-6,599 | £-34,318 |
| Change In Property Value | £3 | £3 | £5,600 | £9,996 | £13,302 | £28,904 |
| Net Return | £-7,039 | £-7,010 | £-1,293 | £3,225 | £6,703 | £-5,414 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -40% |
| Total Net Return (%) | -8% | -8% | -1% | 4% | 8% | -6% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change