Flat
NW1
1 bed
1 bath
Gloucester Place, London NW1
London, England · NW1
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-1,335
↘ -1%After 5 Years
Change In Property Value
£36,130
↗ 10%After 5 Years
Return On Investment
31%
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 | £19,500 | £19,792 | £20,287 | £20,794 | £21,418 | £101,793 |
| Total Expenses | £20,336 | £20,469 | £20,615 | £20,765 | £20,923 | £103,108 |
| Profit Before Tax | £-836 | £-677 | £-328 | £30 | £495 | £-1,315 |
| Profit After Tax | £-836 | £-677 | £-328 | £30 | £475 | £-1,335 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £-833 | £-673 | £6,672 | £12,525 | £17,103 | £34,795 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change