Flat NW1 2 beds 1 bath

Old Marylebone Road, London NW1

London, England · NW1

Initial Investment

First Year

£268,325First Year

Profit From Rental Income

After 5 Years

£14,232

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£108,983

↗ 14%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£33,576	£34,080	£34,591	£35,456	£36,342	£174,044
Total Expenses	£31,082	£31,182	£31,274	£31,402	£31,534	£156,473
Profit Before Tax	£2,494	£2,898	£3,317	£4,053	£4,808	£17,571
Profit After Tax	£2,021	£2,347	£2,687	£3,283	£3,895	£14,232
Change In Property Value	£8	£15,990	£28,542	£37,982	£26,461	£108,983
Net Return	£2,029	£18,337	£31,229	£41,265	£30,355	£123,215
Return From Rental Income (%)	1%	1%	1%	1%	1%	5%
Total Net Return (%)	1%	7%	12%	15%	11%	46%

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