Flat
NW1
2 beds
1 bath
Gloucester Gate, Regents Park, London NW1
London, England · NW1
View property listing
Initial Investment
£500,250First YearProfit From Rental Income
£73,002
↗ 15%After 5 Years
Change In Property Value
£144,004
↗ 10%After 5 Years
Return On Investment
43%
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 | £88,476 | £89,803 | £92,048 | £94,349 | £97,180 | £461,857 |
| Total Expenses | £73,542 | £73,890 | £74,315 | £74,750 | £75,233 | £371,731 |
| Profit Before Tax | £14,934 | £15,913 | £17,733 | £19,599 | £21,947 | £90,126 |
| Profit After Tax | £12,096 | £12,890 | £14,364 | £15,875 | £17,777 | £73,002 |
| Change In Property Value | £14 | £14 | £27,901 | £49,802 | £66,273 | £144,004 |
| Net Return | £12,110 | £12,904 | £42,264 | £65,678 | £84,050 | £217,006 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 8% | 13% | 17% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change