Flat
NW1
3 beds
2 baths
Dorset House, London NW1
London, England · NW1
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£65,212
↗ 15%After 5 Years
Change In Property Value
£129,036
↗ 10%After 5 Years
Return On Investment
44%
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 | £79,284 | £80,473 | £82,485 | £84,547 | £87,084 | £413,873 |
| Total Expenses | £65,950 | £66,263 | £66,645 | £67,036 | £67,470 | £333,364 |
| Profit Before Tax | £13,334 | £14,210 | £15,840 | £17,511 | £19,614 | £80,509 |
| Profit After Tax | £10,800 | £11,510 | £12,830 | £14,184 | £15,887 | £65,212 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £10,813 | £11,523 | £37,831 | £58,810 | £75,272 | £194,248 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 13% | 17% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change