Flat
NW1
1 bed
1 bath
Gloucester Avenue, Primrose Hill NW1
London, England · NW1
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£52,574
↗ 22%After 5 Years
Change In Property Value
£74,841
↗ 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 | £45,984 | £46,674 | £47,841 | £49,037 | £50,508 | £240,043 |
| Total Expenses | £34,763 | £34,864 | £35,011 | £35,161 | £35,338 | £175,136 |
| Profit Before Tax | £11,221 | £11,810 | £12,830 | £13,876 | £15,170 | £64,906 |
| Profit After Tax | £9,089 | £9,566 | £10,392 | £11,239 | £12,287 | £52,574 |
| Change In Property Value | £7 | £7 | £14,500 | £25,883 | £34,443 | £74,841 |
| Net Return | £9,096 | £9,573 | £24,893 | £37,122 | £46,730 | £127,415 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| 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