Flat NW1 1 bed 1 bath

Daventry Street, Marylebone, London NW1

London, England · NW1

Initial Investment

First Year

£145,825First Year

Profit From Rental Income

After 5 Years

£4,292

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£61,273

↗ 14%After 5 Years

Return On Investment

45%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,876	£19,159	£19,447	£19,933	£20,431	£97,845
Total Expenses	£18,350	£18,429	£18,498	£18,589	£18,681	£92,547
Profit Before Tax	£526	£731	£948	£1,344	£1,750	£5,298
Profit After Tax	£426	£592	£768	£1,089	£1,417	£4,292
Change In Property Value	£4	£8,990	£16,047	£21,354	£14,877	£61,273
Net Return	£430	£9,582	£16,815	£22,443	£16,294	£65,565
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	7%	12%	15%	11%	45%

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