Flat
NW10
2 beds
1 bath
Gloucester Close, London, 8 NW10
London, England · NW10
View property listing
Initial Investment
£77,959First YearProfit From Rental Income
£12,626
↗ 16%After 5 Years
Change In Property Value
£26,385
↗ 10%After 5 Years
Return On Investment
50%
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 | £16,500 | £16,747 | £17,166 | £17,595 | £18,123 | £86,132 |
| Total Expenses | £13,941 | £14,015 | £14,103 | £14,193 | £14,292 | £70,544 |
| Profit Before Tax | £2,559 | £2,732 | £3,063 | £3,402 | £3,831 | £15,588 |
| Profit After Tax | £2,073 | £2,213 | £2,481 | £2,756 | £3,103 | £12,626 |
| Change In Property Value | £3 | £3 | £5,112 | £9,125 | £12,143 | £26,385 |
| Net Return | £2,075 | £2,216 | £7,593 | £11,881 | £15,246 | £39,011 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change