Flat
W2
1 bed
1 bath
Westmark Tower, 1 Newcastle Place, Paddington, London W2
London, England · W2
View property listing
Initial Investment
£293,000First YearProfit From Rental Income
£-20,531
↘ -7%After 5 Years
Change In Property Value
£118,593
↗ 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 | £27,840 | £28,258 | £28,681 | £29,399 | £30,133 | £144,311 |
| Total Expenses | £32,776 | £32,868 | £32,951 | £33,065 | £33,181 | £164,842 |
| Profit Before Tax | £-4,936 | £-4,610 | £-4,270 | £-3,666 | £-3,048 | £-20,531 |
| Profit After Tax | £-4,936 | £-4,610 | £-4,270 | £-3,666 | £-3,048 | £-20,531 |
| Change In Property Value | £9 | £17,400 | £31,059 | £41,331 | £28,794 | £118,593 |
| Net Return | £-4,928 | £12,790 | £26,789 | £37,665 | £25,746 | £98,063 |
| Return From Rental Income (%) | -2% | -2% | -1% | -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