Flat W1H 2 beds 2 baths

Portman Square, Marylebone, London W1H

London, England · W1H

Initial Investment

First Year

£362,250First Year

Profit From Rental Income

After 5 Years

£-47,081

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£143,130

↗ 14%After 5 Years

Return On Investment

27%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,356	£28,781	£29,213	£29,943	£30,692	£146,986
Total Expenses	£38,619	£38,712	£38,796	£38,911	£39,028	£194,067
Profit Before Tax	£-10,263	£-9,931	£-9,583	£-8,968	£-8,336	£-47,081
Profit After Tax	£-10,263	£-9,931	£-9,583	£-8,968	£-8,336	£-47,081
Change In Property Value	£11	£21,000	£37,485	£49,882	£34,751	£143,130
Net Return	£-10,253	£11,070	£27,902	£40,915	£26,415	£96,049
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	3%	8%	11%	7%	27%

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