Flat NW2 3 beds 2 baths

Gladstone Park Gardens, London NW2

London, England · NW2

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£32,890

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£85,196

↗ 14%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,496	£32,983	£33,478	£34,315	£35,173	£168,446
Total Expenses	£25,359	£25,458	£25,548	£25,674	£25,802	£127,841
Profit Before Tax	£7,137	£7,526	£7,930	£8,641	£9,371	£40,605
Profit After Tax	£5,781	£6,096	£6,423	£7,000	£7,590	£32,890
Change In Property Value	£6	£12,500	£22,313	£29,692	£20,685	£85,196
Net Return	£5,787	£18,596	£28,736	£36,691	£28,276	£118,086
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	14%	18%	14%	57%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change