Flat
NW1
1 bed
1 bath
Gloucester Place, Marylebone, London NW1
London, England · NW1
View property listing
Initial Investment
£198,482First YearProfit From Rental Income
£30,196
↗ 15%After 5 Years
Change In Property Value
£61,932
↗ 10%After 5 Years
Return On Investment
46%
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 | £38,052 | £38,623 | £39,588 | £40,578 | £41,795 | £198,637 |
| Total Expenses | £31,913 | £32,069 | £32,258 | £32,452 | £32,665 | £161,358 |
| Profit Before Tax | £6,139 | £6,553 | £7,330 | £8,126 | £9,130 | £37,279 |
| Profit After Tax | £4,972 | £5,308 | £5,937 | £6,582 | £7,395 | £30,196 |
| Change In Property Value | £6 | £6 | £11,999 | £21,419 | £28,502 | £61,932 |
| Net Return | £4,978 | £5,314 | £17,937 | £28,001 | £35,897 | £92,128 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change