Flat W2 2 beds 1 bath

Gloucester Terrace, Paddington, London W26DX W2

London, England · W2

Initial Investment

First Year

£279,000First Year

Profit From Rental Income

After 5 Years

£-50,331

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£85,680

↗ 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	£26,556	£26,954	£27,628	£28,319	£29,168	£138,626
Total Expenses	£37,586	£37,672	£37,782	£37,895	£38,023	£188,957
Profit Before Tax	£-11,030	£-10,717	£-10,154	£-9,576	£-8,854	£-50,331
Profit After Tax	£-11,030	£-10,717	£-10,154	£-9,576	£-8,854	£-50,331
Change In Property Value	£8	£8	£16,600	£29,632	£39,431	£85,680
Net Return	£-11,022	£-10,709	£6,447	£20,056	£30,577	£35,349
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
Total Net Return (%)	-4%	-4%	2%	7%	11%	13%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change