Flat
W2
1 bed
1 bath
Gloucester Terrace, London W2
London, England · W2
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£-16,262
↘ -10%After 5 Years
Change In Property Value
£68,157
↗ 14%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,996 | £16,236 | £16,479 | £16,891 | £17,314 | £82,917 |
| Total Expenses | £19,687 | £19,761 | £19,826 | £19,909 | £19,994 | £99,178 |
| Profit Before Tax | £-3,691 | £-3,525 | £-3,347 | £-3,018 | £-2,681 | £-16,262 |
| Profit After Tax | £-3,691 | £-3,525 | £-3,347 | £-3,018 | £-2,681 | £-16,262 |
| Change In Property Value | £5 | £10,000 | £17,850 | £23,753 | £16,548 | £68,157 |
| Net Return | £-3,686 | £6,475 | £14,503 | £20,735 | £13,868 | £51,895 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 8% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change