Flat
NW8
2 beds
2 baths
Church Street, Marylebone NW8
London, England · NW8
View property listing
Initial Investment
£395,850First YearProfit From Rental Income
£-43,604
↘ -11%After 5 Years
Change In Property Value
£117,061
↗ 10%After 5 Years
Return On Investment
19%
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 | £42,472 | £43,534 | £44,840 | £213,107 |
| Total Expenses | £51,074 | £51,181 | £51,328 | £51,478 | £51,651 | £256,711 |
| Profit Before Tax | £-10,250 | £-9,745 | £-8,855 | £-7,944 | £-6,811 | £-43,604 |
| Profit After Tax | £-10,250 | £-9,745 | £-8,855 | £-7,944 | £-6,811 | £-43,604 |
| Change In Property Value | £11 | £11 | £22,680 | £40,485 | £53,873 | £117,061 |
| Net Return | £-10,239 | £-9,733 | £13,825 | £32,541 | £47,063 | £73,457 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -2% | 3% | 8% | 12% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change