Flat NW1 1 bed 1 bath

Dorset Square, London NW1

London, England · NW1

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£35,591

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 10%After 5 Years

Return On Investment

46%

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	£44,400	£45,066	£46,193	£47,347	£48,768	£231,774
Total Expenses	£37,153	£37,333	£37,552	£37,775	£38,023	£187,835
Profit Before Tax	£7,248	£7,733	£8,641	£9,572	£10,745	£43,939
Profit After Tax	£5,870	£6,264	£6,999	£7,753	£8,704	£35,591
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£5,877	£6,271	£21,000	£32,744	£41,959	£107,851
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	9%	14%	18%	46%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change