Flat
W2
1 bed
1 bath
Paddington Green, West End Gate, London, London W2
London, England · W2
View property listing
Initial Investment
£268,150First YearProfit From Rental Income
£-19,689
↘ -7%After 5 Years
Change In Property Value
£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
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change