Flat
W2
1 bed
1 bath
Edgware Road, London W2
London, England · W2
View property listing
Initial Investment
£261,500First YearProfit From Rental Income
£-47,911
↘ -18%After 5 Years
Change In Property Value
£80,518
↗ 10%After 5 Years
Return On Investment
12%
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 | £24,960 | £25,334 | £25,968 | £26,617 | £27,415 | £130,295 |
| Total Expenses | £35,443 | £35,526 | £35,632 | £35,741 | £35,864 | £178,205 |
| Profit Before Tax | £-10,483 | £-10,192 | £-9,664 | £-9,124 | £-8,448 | £-47,911 |
| Profit After Tax | £-10,483 | £-10,192 | £-9,664 | £-9,124 | £-8,448 | £-47,911 |
| Change In Property Value | £8 | £8 | £15,600 | £27,847 | £37,056 | £80,518 |
| Net Return | £-10,475 | £-10,184 | £5,936 | £18,722 | £28,608 | £32,608 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 12% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change