Flat NW1 1 bed 1 bath

Lisson Street, London NW1

London, England · NW1

Initial Investment

First Year

£163,150First Year

Profit From Rental Income

After 5 Years

£24,738

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£51,511

↗ 10%After 5 Years

Return On Investment

47%

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	£31,644	£32,119	£32,922	£33,745	£34,757	£165,186
Total Expenses	£26,627	£26,759	£26,918	£27,081	£27,260	£134,645
Profit Before Tax	£5,017	£5,360	£6,004	£6,664	£7,497	£30,541
Profit After Tax	£4,064	£4,341	£4,863	£5,398	£6,072	£24,738
Change In Property Value	£5	£5	£9,980	£17,815	£23,706	£51,511
Net Return	£4,069	£4,346	£14,843	£23,212	£29,779	£76,249
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	14%	18%	47%

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