Flat
NW1
0 beds
1 bath
Gloucester Place, Marylebone NW1
London, England · NW1
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£34,431
↗ 21%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
53%
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 | £31,716 | £32,192 | £32,997 | £33,821 | £34,836 | £165,562 |
| Total Expenses | £24,409 | £24,489 | £24,599 | £24,713 | £24,844 | £123,054 |
| Profit Before Tax | £7,307 | £7,703 | £8,397 | £9,109 | £9,992 | £42,508 |
| Profit After Tax | £5,919 | £6,239 | £6,802 | £7,378 | £8,094 | £34,431 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £5,924 | £6,244 | £16,802 | £25,229 | £31,847 | £86,046 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change