Flat
NW1
2 beds
1 bath
Gloucester Place, Marylebone NW1
London, England · NW1
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£48,568
↗ 13%After 5 Years
Change In Property Value
£113,551
↗ 10%After 5 Years
Return On Investment
42%
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 | £60,119 | £60,442 | £60,824 | £61,213 | £61,639 | £304,238 |
| Profit Before Tax | £9,649 | £10,372 | £11,761 | £13,186 | £14,992 | £59,960 |
| Profit After Tax | £7,815 | £8,401 | £9,527 | £10,681 | £12,144 | £48,568 |
| Change In Property Value | £11 | £11 | £22,000 | £39,271 | £52,258 | £113,551 |
| Net Return | £7,826 | £8,412 | £31,527 | £49,952 | £64,402 | £162,119 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change