Flat NW1 1 bed 1 bath

Lisson Grove, London NW1

London, England · NW1

Initial Investment

First Year

£259,750First Year

Profit From Rental Income

After 5 Years

£39,614

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£80,002

↗ 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	£49,152	£49,889	£51,137	£52,415	£53,987	£256,580
Total Expenses	£41,078	£41,277	£41,518	£41,764	£42,037	£207,674
Profit Before Tax	£8,074	£8,613	£9,619	£10,651	£11,950	£48,906
Profit After Tax	£6,540	£6,976	£7,791	£8,627	£9,680	£39,614
Change In Property Value	£8	£8	£15,500	£27,668	£36,818	£80,002
Net Return	£6,547	£6,984	£23,292	£36,295	£46,498	£119,616
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