Flat
W1H
0 beds
1 bath
George Street, Marylebone W1H
London, England · W1H
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£-32,960
↘ -33%After 5 Years
Change In Property Value
£32,517
↗ 10%After 5 Years
Return On Investment
0%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,508 | £8,636 | £8,852 | £9,073 | £9,345 | £44,413 |
| Total Expenses | £15,348 | £15,407 | £15,472 | £15,538 | £15,608 | £77,373 |
| Profit Before Tax | £-6,840 | £-6,772 | £-6,620 | £-6,465 | £-6,263 | £-32,960 |
| Profit After Tax | £-6,840 | £-6,772 | £-6,620 | £-6,465 | £-6,263 | £-32,960 |
| Change In Property Value | £3 | £3 | £6,300 | £11,246 | £14,965 | £32,517 |
| Net Return | £-6,837 | £-6,768 | £-320 | £4,781 | £8,702 | £-443 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -6% | -33% |
| Total Net Return (%) | -7% | -7% | 0% | 5% | 9% | 0% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change