Flat
W2
0 beds
1 bath
Gloucester Terrace, London W2
London, England · W2
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£20,590
↗ 16%After 5 Years
Change In Property Value
£40,775
↗ 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 | £24,312 | £24,677 | £25,294 | £25,926 | £26,704 | £126,912 |
| Total Expenses | £20,103 | £20,185 | £20,290 | £20,397 | £20,517 | £101,493 |
| Profit Before Tax | £4,209 | £4,491 | £5,004 | £5,529 | £6,186 | £25,419 |
| Profit After Tax | £3,409 | £3,638 | £4,053 | £4,478 | £5,011 | £20,590 |
| Change In Property Value | £4 | £4 | £7,900 | £14,102 | £18,765 | £40,775 |
| Net Return | £3,413 | £3,642 | £11,953 | £18,580 | £23,776 | £61,365 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change