Flat
W2
3 beds
1 bath
Gloucester Terrace, Hyde Park W2
London, England · W2
View property listing
Initial Investment
£214,250First YearProfit From Rental Income
£-41,426
↘ -19%After 5 Years
Change In Property Value
£66,582
↗ 10%After 5 Years
Return On Investment
12%
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 | £21,473 | £22,010 | £22,670 | £107,744 |
| Total Expenses | £29,654 | £29,731 | £29,827 | £29,924 | £30,033 | £149,170 |
| Profit Before Tax | £-9,014 | £-8,782 | £-8,353 | £-7,914 | £-7,362 | £-41,426 |
| Profit After Tax | £-9,014 | £-8,782 | £-8,353 | £-7,914 | £-7,362 | £-41,426 |
| Change In Property Value | £6 | £6 | £12,900 | £23,027 | £30,642 | £66,582 |
| Net Return | £-9,008 | £-8,775 | £4,547 | £15,113 | £23,280 | £25,157 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change