Flat
NW1
1 bed
1 bath
Gloucester Place, London NW1
London, England · NW1
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£10,212
↗ 6%After 5 Years
Change In Property Value
£53,679
↗ 10%After 5 Years
Return On Investment
37%
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 | £32,976 | £33,471 | £34,307 | £35,165 | £36,220 | £172,139 |
| Total Expenses | £31,429 | £31,651 | £31,895 | £32,146 | £32,411 | £159,531 |
| Profit Before Tax | £1,547 | £1,820 | £2,412 | £3,019 | £3,809 | £12,608 |
| Profit After Tax | £1,253 | £1,474 | £1,954 | £2,446 | £3,085 | £10,212 |
| Change In Property Value | £5 | £5 | £10,400 | £18,564 | £24,704 | £53,679 |
| Net Return | £1,259 | £1,479 | £12,354 | £21,010 | £27,789 | £63,891 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change