Flat NW1 1 bed 1 bath

Dorset Square, London NW1

London, England · NW1

Initial Investment

First Year

£332,250First Year

Profit From Rental Income

After 5 Years

£50,379

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£100,648

↗ 10%After 5 Years

Return On Investment

45%

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	£61,836	£62,764	£64,333	£65,941	£67,919	£322,792
Total Expenses	£51,551	£51,797	£52,098	£52,405	£52,746	£260,596
Profit Before Tax	£10,285	£10,966	£12,235	£13,536	£15,174	£62,196
Profit After Tax	£8,331	£8,883	£9,910	£10,964	£12,291	£50,379
Change In Property Value	£10	£10	£19,500	£34,808	£46,320	£100,648
Net Return	£8,341	£8,892	£29,411	£45,772	£58,610	£151,027
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	3%	9%	14%	18%	45%

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