Flat
W2
1 bed
1 bath
Church Street, Paddington W2
London, England · W2
View property listing
Initial Investment
£275,500First YearProfit From Rental Income
£31,392
↗ 11%After 5 Years
Change In Property Value
£84,647
↗ 10%After 5 Years
Return On Investment
42%
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 | £45,096 | £45,772 | £46,917 | £48,090 | £49,532 | £235,407 |
| Total Expenses | £39,043 | £39,157 | £39,314 | £39,475 | £39,662 | £196,651 |
| Profit Before Tax | £6,053 | £6,616 | £7,603 | £8,614 | £9,870 | £38,756 |
| Profit After Tax | £4,903 | £5,359 | £6,158 | £6,978 | £7,995 | £31,392 |
| Change In Property Value | £8 | £8 | £16,400 | £29,275 | £38,956 | £84,647 |
| Net Return | £4,911 | £5,367 | £22,558 | £36,252 | £46,951 | £116,040 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change