Flat W1H 0 beds 1 bath

George Street, Marylebone W1H

London, England · W1H

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£-21,810

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£44,302

↗ 14%After 5 Years

Return On Investment

22%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,772	£8,904	£9,037	£9,263	£9,495	£45,470
Total Expenses	£13,334	£13,397	£13,452	£13,516	£13,582	£67,281
Profit Before Tax	£-4,562	£-4,494	£-4,414	£-4,253	£-4,087	£-21,810
Profit After Tax	£-4,562	£-4,494	£-4,414	£-4,253	£-4,087	£-21,810
Change In Property Value	£3	£6,500	£11,603	£15,440	£10,756	£44,302
Net Return	£-4,559	£2,006	£7,188	£11,187	£6,669	£22,492
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	-4%	2%	7%	11%	7%	22%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change