Flat
W2
1 bed
1 bath
Edgware Road, London W2
London, England · W2
View property listing
Initial Investment
£261,500First YearProfit From Rental Income
£29,463
↗ 11%After 5 Years
Change In Property Value
£80,518
↗ 10%After 5 Years
Return On Investment
42%
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 | £42,900 | £43,543 | £44,632 | £45,748 | £47,120 | £223,944 |
| Total Expenses | £37,237 | £37,347 | £37,499 | £37,654 | £37,834 | £187,570 |
| Profit Before Tax | £5,664 | £6,197 | £7,133 | £8,094 | £9,286 | £36,374 |
| Profit After Tax | £4,587 | £5,019 | £5,778 | £6,556 | £7,522 | £29,463 |
| Change In Property Value | £8 | £8 | £15,600 | £27,847 | £37,056 | £80,518 |
| Net Return | £4,595 | £5,027 | £21,378 | £34,403 | £44,578 | £109,981 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change