Flat
NW8
1 bed
1 bath
Church Street, Marylebone NW8
London, England · NW8
View property listing
Initial Investment
£246,275First YearProfit From Rental Income
£-31,952
↘ -13%After 5 Years
Change In Property Value
£76,028
↗ 10%After 5 Years
Return On Investment
18%
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 | £27,591 | £28,281 | £29,129 | £138,438 |
| Total Expenses | £33,873 | £33,958 | £34,069 | £34,182 | £34,309 | £170,390 |
| Profit Before Tax | £-7,353 | £-7,041 | £-6,478 | £-5,901 | £-5,180 | £-31,952 |
| Profit After Tax | £-7,353 | £-7,041 | £-6,478 | £-5,901 | £-5,180 | £-31,952 |
| Change In Property Value | £7 | £7 | £14,730 | £26,294 | £34,989 | £76,028 |
| Net Return | £-7,345 | £-7,033 | £8,252 | £20,393 | £29,809 | £44,076 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change