Flat NW1 3 beds 2 baths

Gloucester Avenue, Primrose Hill, London NW1

London, England · NW1

Initial Investment

First Year

£284,250First Year

Profit From Rental Income

After 5 Years

£43,385

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£87,228

↗ 10%After 5 Years

Return On Investment

46%

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	£53,592	£54,396	£55,756	£57,150	£58,864	£279,757
Total Expenses	£44,744	£44,959	£45,221	£45,488	£45,785	£226,196
Profit Before Tax	£8,848	£9,437	£10,535	£11,661	£13,079	£53,561
Profit After Tax	£7,167	£7,644	£8,534	£9,446	£10,594	£43,385
Change In Property Value	£8	£8	£16,900	£30,167	£40,144	£87,228
Net Return	£7,176	£7,653	£25,434	£39,613	£50,738	£130,613
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	9%	14%	18%	46%

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