Flat
W2
0 beds
1 bath
Gloucester Terrace, London W2
London, England · W2
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£11,649
↗ 10%After 5 Years
Change In Property Value
£37,162
↗ 10%After 5 Years
Return On Investment
43%
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 | £22,152 | £22,484 | £23,046 | £23,623 | £24,331 | £115,636 |
| Total Expenses | £19,998 | £20,112 | £20,243 | £20,378 | £20,523 | £101,254 |
| Profit Before Tax | £2,154 | £2,372 | £2,803 | £3,245 | £3,808 | £14,382 |
| Profit After Tax | £1,745 | £1,922 | £2,270 | £2,628 | £3,084 | £11,649 |
| Change In Property Value | £4 | £4 | £7,200 | £12,852 | £17,103 | £37,162 |
| Net Return | £1,748 | £1,925 | £9,471 | £15,481 | £20,187 | £48,812 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 14% | 18% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change