Flat W2 2 beds 1 bath

Gloucester Terrace, Paddington, London W26DX W2

London, England · W2

Initial Investment

First Year

£279,000First Year

Profit From Rental Income

After 5 Years

£-5,962

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£85,680

↗ 10%After 5 Years

Return On Investment

29%

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	£36,000	£36,540	£37,453	£38,390	£39,542	£187,925
Total Expenses	£38,530	£38,630	£38,765	£38,902	£39,060	£193,887
Profit Before Tax	£-2,530	£-2,090	£-1,311	£-512	£482	£-5,962
Profit After Tax	£-2,530	£-2,090	£-1,311	£-512	£482	£-5,962
Change In Property Value	£8	£8	£16,600	£29,632	£39,431	£85,680
Net Return	£-2,522	£-2,082	£15,289	£29,119	£39,913	£79,718
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	5%	10%	14%	29%

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