Flat
NW1
1 bed
2 baths
Dorset Square, London NW1
London, England · NW1
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£46,549
↗ 19%After 5 Years
Change In Property Value
£77,421
↗ 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 | £47,568 | £48,282 | £49,489 | £50,726 | £52,248 | £248,311 |
| Total Expenses | £37,813 | £37,960 | £38,152 | £38,348 | £38,571 | £190,844 |
| Profit Before Tax | £9,755 | £10,321 | £11,337 | £12,378 | £13,677 | £57,468 |
| Profit After Tax | £7,902 | £8,360 | £9,183 | £10,026 | £11,078 | £46,549 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £7,909 | £8,368 | £24,183 | £36,802 | £46,709 | £123,970 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change