Flat
W2
0 beds
1 bath
Edgware Road, London W2
London, England · W2
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-23,553
↘ -20%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
13%
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 | £12,000 | £12,180 | £12,484 | £12,797 | £13,181 | £62,642 |
| Total Expenses | £17,139 | £17,182 | £17,235 | £17,289 | £17,350 | £86,195 |
| Profit Before Tax | £-5,139 | £-5,002 | £-4,750 | £-4,493 | £-4,170 | £-23,553 |
| Profit After Tax | £-5,139 | £-5,002 | £-4,750 | £-4,493 | £-4,170 | £-23,553 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £-5,135 | £-4,998 | £2,750 | £8,895 | £13,646 | £15,157 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -20% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 13% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change