Flat W2 1 bed 1 bath

Gloucester Terrace, Bayswater, London W2

London, England · W2

Initial Investment

First Year

£112,750First Year

Profit From Rental Income

After 5 Years

£17,656

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£36,646

↗ 10%After 5 Years

Return On Investment

48%

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	£21,852	£22,180	£22,734	£23,303	£24,002	£114,070
Total Expenses	£18,270	£18,349	£18,447	£18,548	£18,660	£92,273
Profit Before Tax	£3,582	£3,831	£4,287	£4,755	£5,341	£21,797
Profit After Tax	£2,902	£3,103	£3,473	£3,851	£4,327	£17,656
Change In Property Value	£4	£4	£7,100	£12,674	£16,865	£36,646
Net Return	£2,905	£3,107	£10,573	£16,525	£21,192	£54,302
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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