Flat
W2
2 beds
2 baths
Gloucester Terrace, London W2
London, England · W2
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£-63,301
↘ -17%After 5 Years
Change In Property Value
£113,551
↗ 10%After 5 Years
Return On Investment
13%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,196 | £35,724 | £36,617 | £37,532 | £38,658 | £183,728 |
| Total Expenses | £49,162 | £49,261 | £49,393 | £49,529 | £49,684 | £247,029 |
| Profit Before Tax | £-13,966 | £-13,537 | £-12,776 | £-11,996 | £-11,025 | £-63,301 |
| Profit After Tax | £-13,966 | £-13,537 | £-12,776 | £-11,996 | £-11,025 | £-63,301 |
| Change In Property Value | £11 | £11 | £22,000 | £39,271 | £52,258 | £113,551 |
| Net Return | £-13,955 | £-13,526 | £9,224 | £27,275 | £41,233 | £50,251 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change