Flat W1H 1 bed 1 bath

Cumberland Mansions, Brown Street, Marylebone W1H

London, England · W1H

Initial Investment

First Year

£280,750First Year

Profit From Rental Income

After 5 Years

£-39,588

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£113,822

↗ 14%After 5 Years

Return On Investment

26%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,548	£22,886	£23,230	£23,810	£24,406	£116,879
Total Expenses	£31,121	£31,205	£31,280	£31,380	£31,482	£156,468
Profit Before Tax	£-8,573	£-8,319	£-8,051	£-7,570	£-7,077	£-39,588
Profit After Tax	£-8,573	£-8,319	£-8,051	£-7,570	£-7,077	£-39,588
Change In Property Value	£8	£16,700	£29,810	£39,668	£27,636	£113,822
Net Return	£-8,565	£8,382	£21,759	£32,099	£20,559	£74,234
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-14%
Total Net Return (%)	-3%	3%	8%	11%	7%	26%

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