Flat
W2
1 bed
2 baths
Gloucester Terrace W2
London, England · W2
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£42,618
↗ 18%After 5 Years
Change In Property Value
£71,744
↗ 10%After 5 Years
Return On Investment
49%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £42,768 | £43,410 | £44,495 | £45,607 | £46,975 | £223,255 |
| Total Expenses | £33,851 | £33,961 | £34,113 | £34,268 | £34,447 | £170,639 |
| Profit Before Tax | £8,917 | £9,448 | £10,382 | £11,339 | £12,528 | £52,615 |
| Profit After Tax | £7,223 | £7,653 | £8,410 | £9,185 | £10,148 | £42,618 |
| Change In Property Value | £7 | £7 | £13,900 | £24,812 | £33,018 | £71,744 |
| Net Return | £7,230 | £7,660 | £22,310 | £33,997 | £43,166 | £114,362 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change