Flat
W2
2 beds
2 baths
Gloucester Terrace, London W2
London, England · W2
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£60,327
↗ 16%After 5 Years
Change In Property Value
£113,551
↗ 10%After 5 Years
Return On Investment
45%
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 | £67,692 | £68,707 | £70,425 | £72,186 | £74,351 | £353,361 |
| Total Expenses | £55,264 | £55,477 | £55,753 | £56,035 | £56,355 | £278,884 |
| Profit Before Tax | £12,428 | £13,231 | £14,672 | £16,150 | £17,996 | £74,477 |
| Profit After Tax | £10,067 | £10,717 | £11,885 | £13,082 | £14,577 | £60,327 |
| Change In Property Value | £11 | £11 | £22,000 | £39,271 | £52,258 | £113,551 |
| Net Return | £10,078 | £10,728 | £33,885 | £52,353 | £66,835 | £173,878 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 17% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change