Flat W2 1 bed 1 bath

Westmark Tower, 1 Newcastle Place, Paddington, London W2

London, England · W2

Initial Investment

First Year

£293,000First Year

Profit From Rental Income

After 5 Years

£48,094

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£89,809

↗ 10%After 5 Years

Return On Investment

47%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£56,172	£57,015	£58,440	£59,901	£61,698	£293,225
Total Expenses	£46,251	£46,476	£46,750	£47,031	£47,341	£233,850
Profit Before Tax	£9,921	£10,538	£11,690	£12,870	£14,357	£59,376
Profit After Tax	£8,036	£8,536	£9,469	£10,425	£11,629	£48,094
Change In Property Value	£9	£9	£17,400	£31,060	£41,331	£89,809
Net Return	£8,044	£8,545	£26,869	£41,485	£52,961	£137,903
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change