Flat
W2
2 beds
1 bath
Gloucester Terrace, Paddington, London W26DX W2
London, England · W2
View property listing
Initial Investment
£279,000First YearProfit From Rental Income
£-20,086
↘ -7%After 5 Years
Change In Property Value
£113,141
↗ 14%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,556 | £26,954 | £27,359 | £28,043 | £28,744 | £137,655 |
| Total Expenses | £31,361 | £31,451 | £31,532 | £31,642 | £31,755 | £157,741 |
| Profit Before Tax | £-4,805 | £-4,496 | £-4,173 | £-3,600 | £-3,011 | £-20,086 |
| Profit After Tax | £-4,805 | £-4,496 | £-4,173 | £-3,600 | £-3,011 | £-20,086 |
| Change In Property Value | £8 | £16,600 | £29,631 | £39,431 | £27,470 | £113,141 |
| Net Return | £-4,797 | £12,104 | £25,458 | £35,831 | £24,459 | £93,055 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change