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
£-52,234
↘ -18%After 5 Years
Change In Property Value
£89,809
↗ 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 | £27,840 | £28,258 | £28,964 | £29,688 | £30,579 | £145,329 |
| Total Expenses | £39,301 | £39,389 | £39,503 | £39,619 | £39,751 | £197,562 |
| Profit Before Tax | £-11,461 | £-11,131 | £-10,539 | £-9,931 | £-9,172 | £-52,234 |
| Profit After Tax | £-11,461 | £-11,131 | £-10,539 | £-9,931 | £-9,172 | £-52,234 |
| Change In Property Value | £9 | £9 | £17,400 | £31,060 | £41,331 | £89,809 |
| Net Return | £-11,453 | £-11,123 | £6,862 | £21,129 | £32,160 | £37,575 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change