Flat
NW1
3 beds
2 baths
Clarence Gate Gardens, Glentworth Street, London NW1
London, England · NW1
View property listing
Initial Investment
£462,250First YearProfit From Rental Income
£65,546
↗ 14%After 5 Years
Change In Property Value
£134,197
↗ 10%After 5 Years
Return On Investment
43%
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 | £82,452 | £83,689 | £85,781 | £87,926 | £90,563 | £430,411 |
| Total Expenses | £69,123 | £69,460 | £69,869 | £70,288 | £70,750 | £349,490 |
| Profit Before Tax | £13,329 | £14,229 | £15,912 | £17,638 | £19,813 | £80,921 |
| Profit After Tax | £10,797 | £11,525 | £12,888 | £14,287 | £16,049 | £65,546 |
| Change In Property Value | £13 | £13 | £26,001 | £46,411 | £61,760 | £134,197 |
| Net Return | £10,810 | £11,538 | £38,889 | £60,698 | £77,809 | £199,743 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change