Flat
NW1
1 bed
1 bath
Gladwin House, Camden NW1
London, England · NW1
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£19,427
↗ 15%After 5 Years
Change In Property Value
£41,286
↗ 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 | £25,368 | £25,749 | £26,392 | £27,052 | £27,864 | £132,424 |
| Total Expenses | £21,442 | £21,550 | £21,679 | £21,812 | £21,958 | £108,441 |
| Profit Before Tax | £3,926 | £4,199 | £4,713 | £5,240 | £5,906 | £23,984 |
| Profit After Tax | £3,180 | £3,401 | £3,817 | £4,244 | £4,784 | £19,427 |
| Change In Property Value | £4 | £4 | £7,999 | £14,279 | £19,001 | £41,286 |
| Net Return | £3,184 | £3,405 | £11,817 | £18,523 | £23,784 | £60,713 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 19% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change