Flat NW1 2 beds 2 baths

Dorset House, Gloucester Place, London NW1

London, England · NW1

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£56,046

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£113,551

↗ 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	£69,768	£70,815	£72,585	£74,400	£76,631	£364,198
Total Expenses	£58,351	£58,634	£58,977	£59,328	£59,716	£295,006
Profit Before Tax	£11,417	£12,181	£13,608	£15,072	£16,915	£69,192
Profit After Tax	£9,248	£9,866	£11,022	£12,208	£13,701	£56,046
Change In Property Value	£11	£11	£22,000	£39,271	£52,258	£113,551
Net Return	£9,259	£9,877	£33,023	£51,479	£65,960	£169,597
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	13%	17%	44%

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