Flat W2 1 bed 1 bath

Edgware Road, Paddington Green, London W2

London, England · W2

Initial Investment

First Year

£268,150First Year

Profit From Rental Income

After 5 Years

£-19,689

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£108,915

↗ 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	£25,572	£25,956	£26,345	£27,004	£27,679	£132,555
Total Expenses	£30,265	£30,353	£30,433	£30,541	£30,651	£152,244
Profit Before Tax	£-4,693	£-4,398	£-4,088	£-3,537	£-2,973	£-19,689
Profit After Tax	£-4,693	£-4,398	£-4,088	£-3,537	£-2,973	£-19,689
Change In Property Value	£8	£15,980	£28,525	£37,958	£26,444	£108,915
Net Return	£-4,685	£11,582	£24,436	£34,421	£23,472	£89,226
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-7%
Total Net Return (%)	-2%	4%	9%	13%	9%	33%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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