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

£-53,675

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£92,906

↗ 10%After 5 Years

Return On Investment

13%

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	£29,963	£30,712	£31,633	£150,340
Total Expenses	£40,588	£40,677	£40,793	£40,912	£41,046	£204,015
Profit Before Tax	£-11,788	£-11,445	£-10,830	£-10,200	£-9,413	£-53,675
Profit After Tax	£-11,788	£-11,445	£-10,830	£-10,200	£-9,413	£-53,675
Change In Property Value	£9	£9	£18,000	£32,131	£42,757	£92,906
Net Return	£-11,779	£-11,436	£7,170	£21,931	£33,344	£39,231
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
Total Net Return (%)	-4%	-4%	2%	7%	11%	13%

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