Flat
NW1
3 beds
2 baths
Gloucester Avenue, Primrose Hill, London NW1
London, England · NW1
View property listing
Initial Investment
£540,250First YearProfit From Rental Income
£78,409
↗ 15%After 5 Years
Change In Property Value
£154,327
↗ 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 | £94,824 | £96,246 | £98,653 | £101,119 | £104,152 | £494,994 |
| Total Expenses | £78,779 | £79,150 | £79,605 | £80,071 | £80,587 | £398,193 |
| Profit Before Tax | £16,045 | £17,096 | £19,047 | £21,048 | £23,565 | £96,802 |
| Profit After Tax | £12,997 | £13,848 | £15,428 | £17,049 | £19,088 | £78,409 |
| Change In Property Value | £15 | £15 | £29,901 | £53,373 | £71,024 | £154,327 |
| Net Return | £13,012 | £13,863 | £45,329 | £70,421 | £90,111 | £232,736 |
| 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