Flat
W2
1 bed
1 bath
Gloucester Terrace, Bayswater, London W2
London, England · W2
View property listing
Initial Investment
£112,750First YearProfit From Rental Income
£8,796
↗ 8%After 5 Years
Change In Property Value
£36,646
↗ 10%After 5 Years
Return On Investment
40%
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 | £19,524 | £19,817 | £20,312 | £20,820 | £21,445 | £101,918 |
| Total Expenses | £18,037 | £18,112 | £18,205 | £18,299 | £18,405 | £91,058 |
| Profit Before Tax | £1,487 | £1,705 | £2,107 | £2,521 | £3,040 | £10,860 |
| Profit After Tax | £1,204 | £1,381 | £1,707 | £2,042 | £2,462 | £8,796 |
| Change In Property Value | £4 | £4 | £7,100 | £12,674 | £16,865 | £36,646 |
| Net Return | £1,208 | £1,384 | £8,807 | £14,715 | £19,328 | £45,443 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change