Flat
NW1
3 beds
2 baths
Lisson Grove, Marylebone NW1
London, England · NW1
View property listing
Initial Investment
£366,250First YearProfit From Rental Income
£21,642
↗ 6%After 5 Years
Change In Property Value
£144,493
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £44,520 | £45,188 | £45,866 | £47,012 | £48,188 | £230,773 |
| Total Expenses | £40,558 | £40,674 | £40,783 | £40,940 | £41,100 | £204,054 |
| Profit Before Tax | £3,963 | £4,514 | £5,083 | £6,073 | £7,088 | £26,719 |
| Profit After Tax | £3,210 | £3,656 | £4,117 | £4,919 | £5,741 | £21,642 |
| Change In Property Value | £11 | £21,200 | £37,842 | £50,357 | £35,082 | £144,493 |
| Net Return | £3,220 | £24,856 | £41,959 | £55,276 | £40,823 | £166,135 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 7% | 11% | 15% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change