Flat NW1 2 beds 2 baths

Lisson Grove, London NW1

London, England · NW1

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£51,491

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£51,614

↗ 10%After 5 Years

Return On Investment

63%

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	£39,600	£40,194	£41,199	£42,229	£43,496	£206,717
Total Expenses	£28,258	£28,419	£28,616	£28,817	£29,038	£143,148
Profit Before Tax	£11,343	£11,775	£12,583	£13,412	£14,457	£63,570
Profit After Tax	£9,187	£9,537	£10,192	£10,864	£11,710	£51,491
Change In Property Value	£5	£5	£10,000	£17,850	£23,754	£51,614
Net Return	£9,192	£9,542	£20,192	£28,714	£35,464	£103,106
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	6%	6%	12%	18%	22%	63%

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