Flat
NW8
2 beds
2 baths
Church Street, Marylebone NW8
London, England · NW8
View property listing
Initial Investment
£395,850First YearProfit From Rental Income
£-2,428
↘ -1%After 5 Years
Change In Property Value
£154,580
↗ 14%After 5 Years
Return On Investment
38%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £40,824 | £41,436 | £42,058 | £43,109 | £44,187 | £211,615 |
| Total Expenses | £42,569 | £42,680 | £42,783 | £42,930 | £43,081 | £214,043 |
| Profit Before Tax | £-1,745 | £-1,244 | £-725 | £179 | £1,106 | £-2,428 |
| Profit After Tax | £-1,745 | £-1,244 | £-725 | £179 | £1,106 | £-2,428 |
| Change In Property Value | £11 | £22,680 | £40,484 | £53,873 | £37,531 | £154,580 |
| Net Return | £-1,734 | £21,437 | £39,759 | £54,052 | £38,638 | £152,152 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 0% | 5% | 10% | 14% | 10% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change