Flat
W2
1 bed
1 bath
Edgware Road, London W2
London, England · W2
View property listing
Initial Investment
£311,550First YearProfit From Rental Income
£36,396
↗ 12%After 5 Years
Change In Property Value
£95,280
↗ 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 | £50,760 | £51,521 | £52,809 | £54,130 | £55,754 | £264,974 |
| Total Expenses | £43,696 | £43,818 | £43,990 | £44,166 | £44,371 | £220,041 |
| Profit Before Tax | £7,064 | £7,703 | £8,820 | £9,964 | £11,383 | £44,933 |
| Profit After Tax | £5,722 | £6,240 | £7,144 | £8,071 | £9,220 | £36,396 |
| Change In Property Value | £9 | £9 | £18,460 | £32,952 | £43,849 | £95,280 |
| Net Return | £5,731 | £6,249 | £25,604 | £41,022 | £53,069 | £131,676 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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