Flat W1U 1 bed 1 bath

Baker Street, Marylebone W1U

London, England · W1U

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£-44,073

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£115,867

↗ 14%After 5 Years

Return On Investment

25%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,104	£22,436	£22,772	£23,341	£23,925	£114,578
Total Expenses	£31,559	£31,642	£31,717	£31,816	£31,917	£158,651
Profit Before Tax	£-9,455	£-9,207	£-8,945	£-8,474	£-7,992	£-44,073
Profit After Tax	£-9,455	£-9,207	£-8,945	£-8,474	£-7,992	£-44,073
Change In Property Value	£9	£17,000	£30,345	£40,381	£28,132	£115,867
Net Return	£-9,447	£7,793	£21,400	£31,907	£20,140	£71,794
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	-3%	3%	7%	11%	7%	25%

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