Flat NW1 1 bed 1 bath

Dorset Square, Marylebone NW1

London, England · NW1

Initial Investment

First Year

£231,750First Year

Profit From Rental Income

After 5 Years

£35,297

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£71,744

↗ 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	£44,076	£44,737	£45,856	£47,002	£48,412	£230,083
Total Expenses	£36,890	£37,069	£37,286	£37,508	£37,754	£186,507
Profit Before Tax	£7,186	£7,668	£8,570	£9,494	£10,658	£43,576
Profit After Tax	£5,821	£6,211	£6,941	£7,690	£8,633	£35,297
Change In Property Value	£7	£7	£13,900	£24,812	£33,018	£71,744
Net Return	£5,828	£6,218	£20,842	£32,502	£41,651	£107,040
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