Flat
NW1
1 bed
1 bath
Dorset House, Gloucester Place, London NW1
London, England · NW1
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£1,537
↗ 1%After 5 Years
Change In Property Value
£54,195
↗ 10%After 5 Years
Return On Investment
32%
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 | £33,300 | £33,799 | £34,644 | £35,511 | £36,576 | £173,831 |
| Total Expenses | £33,779 | £34,051 | £34,342 | £34,639 | £34,951 | £171,762 |
| Profit Before Tax | £-479 | £-251 | £303 | £871 | £1,625 | £2,068 |
| Profit After Tax | £-479 | £-251 | £245 | £706 | £1,316 | £1,537 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £-474 | £-246 | £10,745 | £19,449 | £26,258 | £55,732 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 6% | 11% | 15% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change