Flat NW1 1 bed 1 bath

Lisson Street, Marylebone, London NW1

London, England · NW1

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£44,381

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 10%After 5 Years

Return On Investment

52%

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	£41,220	£41,838	£42,884	£43,956	£45,275	£215,174
Total Expenses	£31,811	£31,916	£32,062	£32,211	£32,383	£160,382
Profit Before Tax	£9,409	£9,922	£10,823	£11,746	£12,892	£54,792
Profit After Tax	£7,621	£8,037	£8,766	£9,514	£10,443	£44,381
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£7,628	£8,043	£21,767	£32,720	£41,322	£111,480
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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