Terraced W2 0 beds 1 bath

Gloucester Terrace, London W2

London, England · W2

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£-1,666

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£53,844

↗ 14%After 5 Years

Return On Investment

41%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,824	£14,031	£14,242	£14,598	£14,963	£71,658
Total Expenses	£14,592	£14,625	£14,656	£14,702	£14,749	£73,324
Profit Before Tax	£-768	£-593	£-414	£-104	£214	£-1,666
Profit After Tax	£-768	£-593	£-414	£-104	£214	£-1,666
Change In Property Value	£4	£7,900	£14,102	£18,765	£13,073	£53,844
Net Return	£-764	£7,307	£13,687	£18,661	£13,287	£52,178
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	-1%	6%	11%	15%	10%	41%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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