Flat
W2
1 bed
1 bath
Gloucester Terrace, Bayswater, London W2
London, England · W2
View property listing
Initial Investment
£112,750First YearProfit From Rental Income
£-14,544
↘ -13%After 5 Years
Change In Property Value
£48,391
↗ 14%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,364 | £11,534 | £11,707 | £12,000 | £12,300 | £58,906 |
| Total Expenses | £14,559 | £14,626 | £14,684 | £14,755 | £14,828 | £73,451 |
| Profit Before Tax | £-3,195 | £-3,091 | £-2,976 | £-2,755 | £-2,527 | £-14,544 |
| Profit After Tax | £-3,195 | £-3,091 | £-2,976 | £-2,755 | £-2,527 | £-14,544 |
| Change In Property Value | £4 | £7,100 | £12,674 | £16,865 | £11,749 | £48,391 |
| Net Return | £-3,191 | £4,009 | £9,697 | £14,110 | £9,222 | £33,847 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | 4% | 9% | 13% | 8% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change