Flat NW1 2 beds 1 bath

Gloucester Place, London NW1

London, England · NW1

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£38,142

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 10%After 5 Years

Return On Investment

44%

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	£53,916	£54,725	£56,093	£57,495	£59,220	£281,449
Total Expenses	£46,315	£46,562	£46,853	£47,151	£47,478	£234,359
Profit Before Tax	£7,601	£8,163	£9,240	£10,344	£11,743	£47,089
Profit After Tax	£6,157	£6,612	£7,484	£8,378	£9,511	£38,142
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£6,165	£6,620	£24,484	£38,724	£49,893	£125,887
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	17%	44%

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