Flat NW1 2 beds 1 bath

Gloucester Avenue, London NW1

London, England · NW1

Initial Investment

First Year

£233,482First Year

Profit From Rental Income

After 5 Years

£43,674

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£72,255

↗ 10%After 5 Years

Return On Investment

50%

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	£44,388	£45,054	£46,180	£47,335	£48,755	£231,711
Total Expenses	£35,229	£35,365	£35,543	£35,725	£35,931	£177,793
Profit Before Tax	£9,159	£9,688	£10,637	£11,610	£12,824	£53,918
Profit After Tax	£7,419	£7,848	£8,616	£9,404	£10,387	£43,674
Change In Property Value	£7	£7	£13,999	£24,989	£33,253	£72,255
Net Return	£7,426	£7,855	£22,615	£34,393	£43,640	£115,929
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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