Flat
W2
0 beds
1 bath
Gloucester Terrace, London W2
London, England · W2
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£-27,736
↘ -24%After 5 Years
Change In Property Value
£37,162
↗ 10%After 5 Years
Return On Investment
8%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,520 | £11,693 | £11,985 | £12,285 | £12,653 | £60,136 |
| Total Expenses | £17,435 | £17,498 | £17,570 | £17,644 | £17,724 | £87,872 |
| Profit Before Tax | £-5,915 | £-5,805 | £-5,585 | £-5,360 | £-5,071 | £-27,736 |
| Profit After Tax | £-5,915 | £-5,805 | £-5,585 | £-5,360 | £-5,071 | £-27,736 |
| Change In Property Value | £4 | £4 | £7,200 | £12,852 | £17,103 | £37,162 |
| Net Return | £-5,911 | £-5,802 | £1,615 | £7,493 | £12,032 | £9,426 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | -5% | -5% | 1% | 7% | 11% | 8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change