Flat
NW1
3 beds
2 baths
Gloucester Place, Marylebone NW1
London, England · NW1
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£60,678
↗ 14%After 5 Years
Change In Property Value
£129,036
↗ 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 | £79,284 | £80,473 | £82,485 | £84,547 | £87,084 | £413,873 |
| Total Expenses | £67,022 | £67,360 | £67,765 | £68,179 | £68,636 | £338,962 |
| Profit Before Tax | £12,262 | £13,114 | £14,720 | £16,368 | £18,448 | £74,911 |
| Profit After Tax | £9,932 | £10,622 | £11,923 | £13,258 | £14,943 | £60,678 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £9,945 | £10,635 | £36,924 | £57,884 | £74,327 | £189,714 |
| 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