Flat
W2
0 beds
1 bath
Balmoral Apartments, Paddington W2
London, England · W2
View property listing
Initial Investment
£173,997First YearProfit From Rental Income
£-35,920
↘ -21%After 5 Years
Change In Property Value
£54,711
↗ 10%After 5 Years
Return On Investment
11%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,956 | £17,210 | £17,641 | £18,082 | £18,624 | £88,513 |
| Total Expenses | £24,723 | £24,795 | £24,881 | £24,969 | £25,065 | £124,432 |
| Profit Before Tax | £-7,767 | £-7,584 | £-7,240 | £-6,887 | £-6,441 | £-35,920 |
| Profit After Tax | £-7,767 | £-7,584 | £-7,240 | £-6,887 | £-6,441 | £-35,920 |
| Change In Property Value | £5 | £5 | £10,600 | £18,921 | £25,179 | £54,711 |
| Net Return | £-7,762 | £-7,579 | £3,360 | £12,034 | £18,737 | £18,791 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change