Flat
W2
2 beds
2 baths
Edgware Road, Paddington W2
London, England · W2
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£-19,411
↘ -7%After 5 Years
Change In Property Value
£105,643
↗ 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 | £24,804 | £25,176 | £25,554 | £26,193 | £26,847 | £128,574 |
| Total Expenses | £29,416 | £29,503 | £29,582 | £29,688 | £29,796 | £147,985 |
| Profit Before Tax | £-4,612 | £-4,327 | £-4,028 | £-3,495 | £-2,948 | £-19,411 |
| Profit After Tax | £-4,612 | £-4,327 | £-4,028 | £-3,495 | £-2,948 | £-19,411 |
| Change In Property Value | £8 | £15,500 | £27,668 | £36,818 | £25,650 | £105,643 |
| Net Return | £-4,604 | £11,173 | £23,639 | £33,323 | £22,701 | £86,232 |
| 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