Flat NW1 3 beds 0 baths

Melcombe Court, Dorset Square, Baker Street NW1

London, England · NW1

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£62,486

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£123,874

↗ 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	£76,104	£77,246	£79,177	£81,156	£83,591	£397,273
Total Expenses	£63,331	£63,632	£63,999	£64,375	£64,792	£320,130
Profit Before Tax	£12,773	£13,613	£15,177	£16,781	£18,799	£77,143
Profit After Tax	£10,346	£11,027	£12,294	£13,592	£15,227	£62,486
Change In Property Value	£12	£12	£24,000	£42,841	£57,009	£123,874
Net Return	£10,358	£11,039	£36,294	£56,433	£72,236	£186,360
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