Flat
NW1
2 beds
2 baths
Gloucester Place, London NW1
London, England · NW1
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£57,124
↗ 15%After 5 Years
Change In Property Value
£113,551
↗ 10%After 5 Years
Return On Investment
45%
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 | £69,768 | £70,815 | £72,585 | £74,400 | £76,631 | £364,198 |
| Total Expenses | £58,096 | £58,373 | £58,711 | £59,056 | £59,439 | £293,675 |
| Profit Before Tax | £11,672 | £12,442 | £13,874 | £15,343 | £17,193 | £70,524 |
| Profit After Tax | £9,454 | £10,078 | £11,238 | £12,428 | £13,926 | £57,124 |
| Change In Property Value | £11 | £11 | £22,000 | £39,271 | £52,258 | £113,551 |
| Net Return | £9,465 | £10,089 | £33,239 | £51,699 | £66,184 | £170,676 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 17% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change