Terraced W2 0 beds 1 bath

Gloucester Terrace, London W2

London, England · W2

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£-1,745

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£49,073

↗ 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	£12,600	£12,789	£12,981	£13,305	£13,638	£65,313
Total Expenses	£13,343	£13,374	£13,404	£13,447	£13,491	£67,059
Profit Before Tax	£-743	£-585	£-423	£-141	£147	£-1,745
Profit After Tax	£-743	£-585	£-423	£-141	£147	£-1,745
Change In Property Value	£4	£7,200	£12,852	£17,103	£11,915	£49,073
Net Return	£-739	£6,615	£12,429	£16,961	£12,062	£47,328
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	6%	11%	15%	11%	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