Flat
NW1
1 bed
1 bath
Dorset Square, London NW1
London, England · NW1
View property listing
Initial Investment
£244,000First YearProfit From Rental Income
£37,182
↗ 15%After 5 Years
Change In Property Value
£75,357
↗ 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 | £46,296 | £46,990 | £48,165 | £49,369 | £50,850 | £241,671 |
| Total Expenses | £38,722 | £38,910 | £39,137 | £39,370 | £39,628 | £195,768 |
| Profit Before Tax | £7,574 | £8,081 | £9,028 | £9,999 | £11,222 | £45,903 |
| Profit After Tax | £6,135 | £6,545 | £7,312 | £8,099 | £9,090 | £37,182 |
| Change In Property Value | £7 | £7 | £14,600 | £26,062 | £34,680 | £75,357 |
| Net Return | £6,142 | £6,553 | £21,913 | £34,161 | £43,771 | £112,539 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change