Flat
W2
1 bed
1 bath
Church Street, Paddington W2
London, England · W2
View property listing
Initial Investment
£275,500First YearProfit From Rental Income
£-49,813
↘ -18%After 5 Years
Change In Property Value
£84,647
↗ 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 | £26,244 | £26,638 | £27,304 | £27,986 | £28,826 | £136,997 |
| Total Expenses | £37,158 | £37,243 | £37,353 | £37,465 | £37,592 | £186,810 |
| Profit Before Tax | £-10,914 | £-10,606 | £-10,049 | £-9,479 | £-8,766 | £-49,813 |
| Profit After Tax | £-10,914 | £-10,606 | £-10,049 | £-9,479 | £-8,766 | £-49,813 |
| Change In Property Value | £8 | £8 | £16,400 | £29,275 | £38,956 | £84,647 |
| Net Return | £-10,906 | £-10,597 | £6,351 | £19,796 | £30,190 | £34,834 |
| 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