Flat
NW1
1 bed
1 bath
Lisson Street, London NW1
London, England · NW1
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£17,285
↗ 15%After 5 Years
Change In Property Value
£37,162
↗ 10%After 5 Years
Return On Investment
48%
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 | £22,836 | £23,179 | £23,758 | £24,352 | £25,083 | £119,207 |
| Total Expenses | £19,350 | £19,448 | £19,566 | £19,686 | £19,818 | £97,868 |
| Profit Before Tax | £3,486 | £3,731 | £4,192 | £4,666 | £5,264 | £21,339 |
| Profit After Tax | £2,824 | £3,022 | £3,396 | £3,779 | £4,264 | £17,285 |
| Change In Property Value | £4 | £4 | £7,200 | £12,852 | £17,103 | £37,162 |
| Net Return | £2,828 | £3,025 | £10,596 | £16,632 | £21,367 | £54,447 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change