Flat W2 1 bed 1 bath

Paddington Green, West End Gate, London, London W2

London, England · W2

Initial Investment

First Year

£268,150First Year

Profit From Rental Income

After 5 Years

£-48,805

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£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

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