Flat
W1H
1 bed
1 bath
Nutford Place, Marylebone, London W1H
London, England · W1H
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£-33,115
↘ -15%After 5 Years
Change In Property Value
£88,604
↗ 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 | £17,556 | £17,819 | £18,087 | £18,539 | £19,002 | £91,003 |
| Total Expenses | £24,669 | £24,746 | £24,813 | £24,900 | £24,989 | £124,118 |
| Profit Before Tax | £-7,113 | £-6,926 | £-6,727 | £-6,362 | £-5,987 | £-33,115 |
| Profit After Tax | £-7,113 | £-6,926 | £-6,727 | £-6,362 | £-5,987 | £-33,115 |
| Change In Property Value | £7 | £13,000 | £23,205 | £30,880 | £21,513 | £88,604 |
| Net Return | £-7,107 | £6,074 | £16,478 | £24,518 | £15,526 | £55,489 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| Total Net Return (%) | -3% | 3% | 8% | 11% | 7% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change