Flat
NW8
1 bed
1 bath
Church Street, Marylebone NW8
London, England · NW8
View property listing
Initial Investment
£246,275First YearProfit From Rental Income
£-5,212
↘ -2%After 5 Years
Change In Property Value
£100,395
↗ 14%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,520 | £26,918 | £27,322 | £28,005 | £28,705 | £137,469 |
| Total Expenses | £28,349 | £28,439 | £28,520 | £28,630 | £28,743 | £142,681 |
| Profit Before Tax | £-1,829 | £-1,521 | £-1,198 | £-626 | £-38 | £-5,212 |
| Profit After Tax | £-1,829 | £-1,521 | £-1,198 | £-626 | £-38 | £-5,212 |
| Change In Property Value | £7 | £14,730 | £26,293 | £34,989 | £24,376 | £100,395 |
| Net Return | £-1,822 | £13,209 | £25,095 | £34,363 | £24,337 | £95,183 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change