Flat NW8 3 beds 1 bath

Dorman Way, London NW8

London, England · NW8

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£41,476

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£61,421

↗ 10%After 5 Years

Return On Investment

52%

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	£38,412	£38,988	£39,963	£40,962	£42,191	£200,516
Total Expenses	£29,598	£29,705	£29,849	£29,996	£30,164	£149,311
Profit Before Tax	£8,814	£9,283	£10,114	£10,966	£12,026	£51,205
Profit After Tax	£7,139	£7,519	£8,193	£8,883	£9,741	£41,476
Change In Property Value	£6	£6	£11,900	£21,242	£28,267	£61,421
Net Return	£7,145	£7,525	£20,093	£30,125	£38,008	£102,897
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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