Flat
W2
1 bed
1 bath
Edgware Road, Paddington Green, London W2
London, England · W2
View property listing
Initial Investment
£266,750First YearProfit From Rental Income
£-19,662
↘ -7%After 5 Years
Change In Property Value
£108,370
↗ 14%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,440 | £25,822 | £26,209 | £26,864 | £27,536 | £131,870 |
| Total Expenses | £30,123 | £30,211 | £30,291 | £30,398 | £30,508 | £151,532 |
| Profit Before Tax | £-4,683 | £-4,390 | £-4,082 | £-3,534 | £-2,972 | £-19,662 |
| Profit After Tax | £-4,683 | £-4,390 | £-4,082 | £-3,534 | £-2,972 | £-19,662 |
| Change In Property Value | £8 | £15,900 | £28,382 | £37,768 | £26,312 | £108,370 |
| Net Return | £-4,675 | £11,510 | £24,300 | £34,234 | £23,339 | £88,708 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change