Flat W1H 2 beds 1 bath

Durweston Street, Marylebone W1H

London, England · W1H

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£-41,872

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£122,683

↗ 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	£24,300	£24,665	£25,034	£25,660	£26,302	£125,961
Total Expenses	£33,388	£33,474	£33,552	£33,656	£33,763	£167,833
Profit Before Tax	£-9,088	£-8,809	£-8,517	£-7,996	£-7,461	£-41,872
Profit After Tax	£-9,088	£-8,809	£-8,517	£-7,996	£-7,461	£-41,872
Change In Property Value	£9	£18,000	£32,130	£42,756	£29,787	£122,683
Net Return	£-9,079	£9,191	£23,613	£34,760	£22,326	£80,811
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
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