Flat
NW1
2 beds
2 baths
Gloucester Avenue, Primrose Hill NW1
London, England · NW1
View property listing
Initial Investment
£310,500First YearProfit From Rental Income
£47,449
↗ 15%After 5 Years
Change In Property Value
£94,970
↗ 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 | £58,356 | £59,231 | £60,712 | £62,230 | £64,097 | £304,626 |
| Total Expenses | £48,672 | £48,905 | £49,189 | £49,480 | £49,802 | £246,047 |
| Profit Before Tax | £9,684 | £10,326 | £11,523 | £12,750 | £14,295 | £58,579 |
| Profit After Tax | £7,844 | £8,364 | £9,334 | £10,328 | £11,579 | £47,449 |
| Change In Property Value | £9 | £9 | £18,400 | £32,845 | £43,707 | £94,970 |
| Net Return | £7,854 | £8,374 | £27,734 | £43,172 | £55,286 | £142,420 |
| 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