Flat
NW1
2 beds
1 bath
Gloucester Place, London NW1
London, England · NW1
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£40,952
↗ 15%After 5 Years
Change In Property Value
£82,583
↗ 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 | £50,736 | £51,497 | £52,784 | £54,104 | £55,727 | £264,849 |
| Total Expenses | £42,388 | £42,592 | £42,840 | £43,095 | £43,376 | £214,290 |
| Profit Before Tax | £8,348 | £8,905 | £9,944 | £11,009 | £12,351 | £50,558 |
| Profit After Tax | £6,762 | £7,213 | £8,055 | £8,918 | £10,005 | £40,952 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £6,770 | £7,221 | £24,055 | £37,478 | £48,011 | £123,535 |
| 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