Flat
NW1
1 bed
1 bath
Gloucester Place, London NW1
London, England · NW1
View property listing
Initial Investment
£160,000First YearProfit From Rental Income
£22,198
↗ 14%After 5 Years
Change In Property Value
£50,582
↗ 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 | £31,080 | £31,546 | £32,335 | £33,143 | £34,138 | £162,242 |
| Total Expenses | £26,649 | £26,790 | £26,957 | £27,127 | £27,314 | £134,837 |
| Profit Before Tax | £4,431 | £4,757 | £5,378 | £6,016 | £6,823 | £27,405 |
| Profit After Tax | £3,589 | £3,853 | £4,356 | £4,873 | £5,527 | £22,198 |
| Change In Property Value | £5 | £5 | £9,800 | £17,493 | £23,279 | £50,582 |
| Net Return | £3,594 | £3,858 | £14,157 | £22,366 | £28,805 | £72,780 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change