Flat NW1 3 beds 2 baths

Gloucester Avenue, Primrose Hill, London NW1

London, England · NW1

Initial Investment

First Year

£540,250First Year

Profit From Rental Income

After 5 Years

£-11,991

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£154,327

↗ 10%After 5 Years

Return On Investment

26%

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	£62,796	£63,738	£65,331	£66,965	£68,974	£327,804
Total Expenses	£67,594	£67,734	£67,936	£68,143	£68,387	£339,794
Profit Before Tax	£-4,798	£-3,996	£-2,605	£-1,179	£587	£-11,991
Profit After Tax	£-4,798	£-3,996	£-2,605	£-1,179	£587	£-11,991
Change In Property Value	£15	£15	£29,901	£53,373	£71,024	£154,327
Net Return	£-4,783	£-3,981	£27,296	£52,194	£71,610	£142,336
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	5%	10%	13%	26%

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