Flat
NW1
2 beds
2 baths
Gloucester Avenue, London NW1
London, England · NW1
View property listing
Initial Investment
£284,250First YearProfit From Rental Income
£43,385
↗ 15%After 5 Years
Change In Property Value
£87,228
↗ 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 | £53,592 | £54,396 | £55,756 | £57,150 | £58,864 | £279,757 |
| Total Expenses | £44,744 | £44,959 | £45,221 | £45,488 | £45,785 | £226,196 |
| Profit Before Tax | £8,848 | £9,437 | £10,535 | £11,661 | £13,079 | £53,561 |
| Profit After Tax | £7,167 | £7,644 | £8,534 | £9,446 | £10,594 | £43,385 |
| Change In Property Value | £8 | £8 | £16,900 | £30,167 | £40,144 | £87,228 |
| Net Return | £7,176 | £7,653 | £25,434 | £39,613 | £50,738 | £130,613 |
| 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