Flat
W2
1 bed
1 bath
Gloucester Terrace, Bayswater, London W2
London, England · W2
View property listing
Initial Investment
£112,750First YearProfit From Rental Income
£-27,477
↘ -24%After 5 Years
Change In Property Value
£36,646
↗ 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 | £11,364 | £11,534 | £11,823 | £12,118 | £12,482 | £59,322 |
| Total Expenses | £17,221 | £17,284 | £17,356 | £17,429 | £17,508 | £86,799 |
| Profit Before Tax | £-5,857 | £-5,750 | £-5,533 | £-5,311 | £-5,026 | £-27,477 |
| Profit After Tax | £-5,857 | £-5,750 | £-5,533 | £-5,311 | £-5,026 | £-27,477 |
| Change In Property Value | £4 | £4 | £7,100 | £12,674 | £16,865 | £36,646 |
| Net Return | £-5,853 | £-5,746 | £1,567 | £7,363 | £11,839 | £9,169 |
| 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