Flat NW1 2 beds 1 bath

Gloucester Place, Marylebone, London NW1

London, England · NW1

Initial Investment

First Year

£251,000First Year

Profit From Rental Income

After 5 Years

£5,522

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£77,421

↗ 10%After 5 Years

Return On Investment

33%

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	£47,568	£48,282	£49,489	£50,726	£52,248	£248,311
Total Expenses	£47,513	£47,883	£48,283	£48,692	£49,122	£241,494
Profit Before Tax	£55	£398	£1,205	£2,034	£3,126	£6,818
Profit After Tax	£45	£322	£976	£1,647	£2,532	£5,522
Change In Property Value	£8	£8	£15,000	£26,776	£35,631	£77,421
Net Return	£52	£330	£15,976	£28,423	£38,163	£82,944
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	6%	11%	15%	33%

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