Flat
W2
0 beds
1 bath
Edgware Road, London W2
London, England · W2
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£-29,294
↘ -32%After 5 Years
Change In Property Value
£30,452
↗ 10%After 5 Years
Return On Investment
1%
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 | £9,444 | £9,586 | £9,825 | £10,071 | £10,373 | £49,299 |
| Total Expenses | £15,549 | £15,629 | £15,716 | £15,804 | £15,896 | £78,593 |
| Profit Before Tax | £-6,105 | £-6,044 | £-5,890 | £-5,733 | £-5,523 | £-29,294 |
| Profit After Tax | £-6,105 | £-6,044 | £-5,890 | £-5,733 | £-5,523 | £-29,294 |
| Change In Property Value | £3 | £3 | £5,900 | £10,532 | £14,015 | £30,452 |
| Net Return | £-6,102 | £-6,041 | £10 | £4,799 | £8,492 | £1,158 |
| Return From Rental Income (%) | -7% | -7% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -7% | -7% | 0% | 5% | 9% | 1% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change