Flat W2 1 bed 1 bath

Edgware Road, Paddington Green, London W2

London, England · W2

Initial Investment

First Year

£268,150First Year

Profit From Rental Income

After 5 Years

£22,985

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£82,480

↗ 10%After 5 Years

Return On Investment

39%

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	£42,000	£42,630	£43,696	£44,788	£46,132	£219,246
Total Expenses	£37,900	£38,009	£38,159	£38,312	£38,489	£190,869
Profit Before Tax	£4,100	£4,621	£5,537	£6,476	£7,643	£28,376
Profit After Tax	£3,321	£3,743	£4,485	£5,246	£6,191	£22,985
Change In Property Value	£8	£8	£15,980	£28,525	£37,958	£82,480
Net Return	£3,329	£3,751	£20,465	£33,771	£44,149	£105,464
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	1%	8%	13%	16%	39%

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