Flat W2 3 beds 3 baths

Edgware Road, Paddington W2

London, England · W2

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£-20,878

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£122,683

↗ 14%After 5 Years

Return On Investment

34%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,800	£29,232	£29,670	£30,412	£31,173	£149,287
Total Expenses	£33,838	£33,931	£34,016	£34,132	£34,250	£170,166
Profit Before Tax	£-5,038	£-4,699	£-4,345	£-3,719	£-3,078	£-20,878
Profit After Tax	£-5,038	£-4,699	£-4,345	£-3,719	£-3,078	£-20,878
Change In Property Value	£9	£18,000	£32,130	£42,756	£29,787	£122,683
Net Return	£-5,029	£13,301	£27,785	£39,037	£26,709	£101,804
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	-2%	4%	9%	13%	9%	34%

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