Flat
W2
1 bed
1 bath
Edgware Road, Paddington Green, London W2
London, England · W2
View property listing
Initial Investment
£268,150First YearProfit From Rental Income
£-48,805
↘ -18%After 5 Years
Change In Property Value
£82,480
↗ 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 | £25,572 | £25,956 | £26,604 | £27,270 | £28,088 | £133,489 |
| Total Expenses | £36,258 | £36,342 | £36,450 | £36,560 | £36,685 | £182,294 |
| Profit Before Tax | £-10,686 | £-10,386 | £-9,845 | £-9,291 | £-8,597 | £-48,805 |
| Profit After Tax | £-10,686 | £-10,386 | £-9,845 | £-9,291 | £-8,597 | £-48,805 |
| Change In Property Value | £8 | £8 | £15,980 | £28,525 | £37,958 | £82,480 |
| Net Return | £-10,678 | £-10,378 | £6,135 | £19,234 | £29,362 | £33,675 |
| 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