Flat NW1 2 beds 1 bath

Dorset Square, Marylebone, London NW1

London, England · NW1

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£43,679

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£87,744

↗ 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	£53,916	£54,725	£56,093	£57,495	£59,220	£281,449
Total Expenses	£45,006	£45,223	£45,486	£45,756	£46,054	£227,524
Profit Before Tax	£8,910	£9,502	£10,607	£11,740	£13,166	£53,924
Profit After Tax	£7,217	£7,697	£8,591	£9,509	£10,665	£43,679
Change In Property Value	£9	£9	£17,000	£30,346	£40,381	£87,744
Net Return	£7,225	£7,705	£25,592	£39,855	£51,046	£131,423
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