Flat W2 1 bed 1 bath

Edgware Road, Paddington Green, London W2

London, England · W2

Initial Investment

First Year

£266,750First Year

Profit From Rental Income

After 5 Years

£23,627

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£82,067

↗ 10%After 5 Years

Return On Investment

40%

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	£37,742	£37,851	£38,000	£38,153	£38,330	£190,076
Profit Before Tax	£4,258	£4,779	£5,696	£6,635	£7,802	£29,170
Profit After Tax	£3,449	£3,871	£4,613	£5,374	£6,319	£23,627
Change In Property Value	£8	£8	£15,900	£28,382	£37,768	£82,067
Net Return	£3,457	£3,879	£20,514	£33,756	£44,088	£105,694
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

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