Flat
W2
1 bed
1 bath
Gloucester Terrace, London W2
London, England · W2
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£-35,662
↘ -21%After 5 Years
Change In Property Value
£54,195
↗ 10%After 5 Years
Return On Investment
11%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £24,509 | £24,581 | £24,666 | £24,754 | £24,850 | £123,360 |
| Profit Before Tax | £-7,709 | £-7,529 | £-7,188 | £-6,838 | £-6,397 | £-35,662 |
| Profit After Tax | £-7,709 | £-7,529 | £-7,188 | £-6,838 | £-6,397 | £-35,662 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £-7,704 | £-7,523 | £3,312 | £11,904 | £18,544 | £18,533 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -4% | -4% | 2% | 7% | 11% | 11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change