Flat
W2
2 beds
2 baths
Gloucester Terrace, London W2
London, England · W2
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£-48,890
↘ -18%After 5 Years
Change In Property Value
£82,583
↗ 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 | £25,596 | £25,980 | £26,629 | £27,295 | £28,114 | £133,615 |
| Total Expenses | £36,300 | £36,384 | £36,492 | £36,602 | £36,727 | £182,505 |
| Profit Before Tax | £-10,704 | £-10,404 | £-9,862 | £-9,307 | £-8,613 | £-48,890 |
| Profit After Tax | £-10,704 | £-10,404 | £-9,862 | £-9,307 | £-8,613 | £-48,890 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £-10,696 | £-10,396 | £6,138 | £19,253 | £29,393 | £33,693 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| 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