Flat NW1 1 bed 1 bath

Gloucester Place, Marylebone NW1

London, England · NW1

Initial Investment

First Year

£145,300First Year

Profit From Rental Income

After 5 Years

£22,019

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£46,246

↗ 10%After 5 Years

Return On Investment

47%

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	£28,416	£28,842	£29,563	£30,302	£31,211	£148,335
Total Expenses	£23,957	£24,076	£24,220	£24,368	£24,530	£121,151
Profit Before Tax	£4,459	£4,766	£5,343	£5,935	£6,682	£27,184
Profit After Tax	£3,612	£3,860	£4,328	£4,807	£5,412	£22,019
Change In Property Value	£4	£4	£8,960	£15,994	£21,283	£46,246
Net Return	£3,616	£3,865	£13,288	£20,801	£26,696	£68,266
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	14%	18%	47%

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