Flat
W1U
1 bed
1 bath
Baker Street, Marylebone W1U
London, England · W1U
View property listing
Initial Investment
£301,750First YearProfit From Rental Income
£-45,882
↘ -15%After 5 Years
Change In Property Value
£122,001
↗ 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 | £23,268 | £23,617 | £23,971 | £24,571 | £25,185 | £120,612 |
| Total Expenses | £33,123 | £33,208 | £33,285 | £33,387 | £33,491 | £166,494 |
| Profit Before Tax | £-9,855 | £-9,591 | £-9,313 | £-8,816 | £-8,306 | £-45,882 |
| Profit After Tax | £-9,855 | £-9,591 | £-9,313 | £-8,816 | £-8,306 | £-45,882 |
| Change In Property Value | £9 | £17,900 | £31,952 | £42,519 | £29,621 | £122,001 |
| Net Return | £-9,846 | £8,309 | £22,638 | £33,703 | £21,316 | £76,119 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| Total Net Return (%) | -3% | 3% | 8% | 11% | 7% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change