Flat NW1 2 beds 1 bath

Lisson House, 51 Lisson Street NW1

London, England · NW1

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£29,935

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£61,421

↗ 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	£37,740	£38,306	£39,264	£40,245	£41,453	£197,008
Total Expenses	£31,655	£31,810	£31,997	£32,189	£32,401	£160,051
Profit Before Tax	£6,085	£6,497	£7,267	£8,056	£9,052	£36,957
Profit After Tax	£4,929	£5,262	£5,886	£6,526	£7,332	£29,935
Change In Property Value	£6	£6	£11,900	£21,242	£28,267	£61,421
Net Return	£4,935	£5,268	£17,786	£27,768	£35,599	£91,356
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