Flat
W1H
1 bed
1 bath
Cumberland Mansions, Brown Street, Marylebone W1H
London, England · W1H
View property listing
Initial Investment
£266,750First YearProfit From Rental Income
£-67,292
↘ -25%After 5 Years
Change In Property Value
£82,067
↗ 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 | £21,468 | £21,790 | £22,335 | £22,893 | £23,580 | £112,066 |
| Total Expenses | £35,688 | £35,767 | £35,864 | £35,964 | £36,075 | £179,358 |
| Profit Before Tax | £-14,220 | £-13,977 | £-13,529 | £-13,071 | £-12,495 | £-67,292 |
| Profit After Tax | £-14,220 | £-13,977 | £-13,529 | £-13,071 | £-12,495 | £-67,292 |
| Change In Property Value | £8 | £8 | £15,900 | £28,382 | £37,768 | £82,067 |
| Net Return | £-14,212 | £-13,969 | £2,371 | £15,311 | £25,273 | £14,775 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| 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