Flat W2 2 beds 1 bath

Edgware Road, London W2

London, England · W2

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£-28,369

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£49,034

↗ 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	£15,204	£15,432	£15,818	£16,213	£16,700	£79,367
Total Expenses	£21,433	£21,480	£21,542	£21,605	£21,676	£107,736
Profit Before Tax	£-6,229	£-6,048	£-5,724	£-5,392	£-4,977	£-28,369
Profit After Tax	£-6,229	£-6,048	£-5,724	£-5,392	£-4,977	£-28,369
Change In Property Value	£5	£5	£9,500	£16,958	£22,566	£49,034
Net Return	£-6,224	£-6,044	£3,776	£11,566	£17,590	£20,664
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
Total Net Return (%)	-4%	-4%	2%	7%	11%	13%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change