Flat
W1H
2 beds
2 baths
Portman Square, Marylebone, London W1H
London, England · W1H
View property listing
Initial Investment
£362,250First YearProfit From Rental Income
£-85,517
↘ -24%After 5 Years
Change In Property Value
£108,390
↗ 10%After 5 Years
Return On Investment
6%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,356 | £28,781 | £29,501 | £30,238 | £31,146 | £148,022 |
| Total Expenses | £46,494 | £46,583 | £46,698 | £46,815 | £46,949 | £233,539 |
| Profit Before Tax | £-18,138 | £-17,802 | £-17,197 | £-16,577 | £-15,803 | £-85,517 |
| Profit After Tax | £-18,138 | £-17,802 | £-17,197 | £-16,577 | £-15,803 | £-85,517 |
| Change In Property Value | £11 | £11 | £21,000 | £37,486 | £49,883 | £108,390 |
| Net Return | £-18,128 | £-17,791 | £3,803 | £20,909 | £34,080 | £22,873 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 9% | 6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change