Flat W2 3 beds 1 bath

Gloucester Terrace, Hyde Park W2

London, England · W2

Initial Investment

First Year

£214,250First Year

Profit From Rental Income

After 5 Years

£-17,923

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£87,923

↗ 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	£20,640	£20,950	£21,264	£21,795	£22,340	£106,989
Total Expenses	£24,817	£24,898	£24,970	£25,065	£25,162	£124,913
Profit Before Tax	£-4,177	£-3,948	£-3,706	£-3,270	£-2,822	£-17,923
Profit After Tax	£-4,177	£-3,948	£-3,706	£-3,270	£-2,822	£-17,923
Change In Property Value	£6	£12,900	£23,027	£30,642	£21,347	£87,923
Net Return	£-4,170	£8,952	£19,320	£27,372	£18,525	£69,999
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-8%
Total Net Return (%)	-2%	4%	9%	13%	9%	33%

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