Flat
NW1
2 beds
2 baths
Lisson Grove NW1
London, England · NW1
View property listing
Initial Investment
£277,250First YearProfit From Rental Income
£49,620
↗ 18%After 5 Years
Change In Property Value
£85,164
↗ 10%After 5 Years
Return On Investment
49%
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 | £52,320 | £53,105 | £54,432 | £55,793 | £57,467 | £273,117 |
| Total Expenses | £41,964 | £42,134 | £42,353 | £42,577 | £42,830 | £211,858 |
| Profit Before Tax | £10,356 | £10,970 | £12,079 | £13,216 | £14,637 | £61,260 |
| Profit After Tax | £8,388 | £8,886 | £9,784 | £10,705 | £11,856 | £49,620 |
| Change In Property Value | £8 | £8 | £16,500 | £29,453 | £39,194 | £85,164 |
| Net Return | £8,397 | £8,894 | £26,285 | £40,158 | £51,050 | £134,784 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change