Flat
W1H
1 bed
1 bath
Cato Street, Marylebone, London W1H
London, England · W1H
View property listing
Initial Investment
£180,125First YearProfit From Rental Income
£-49,597
↘ -28%After 5 Years
Change In Property Value
£56,518
↗ 10%After 5 Years
Return On Investment
4%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,784 | £15,006 | £15,381 | £15,765 | £16,238 | £77,174 |
| Total Expenses | £25,200 | £25,269 | £25,349 | £25,431 | £25,521 | £126,771 |
| Profit Before Tax | £-10,416 | £-10,263 | £-9,968 | £-9,666 | £-9,283 | £-49,597 |
| Profit After Tax | £-10,416 | £-10,263 | £-9,968 | £-9,666 | £-9,283 | £-49,597 |
| Change In Property Value | £5 | £5 | £10,950 | £19,546 | £26,010 | £56,518 |
| Net Return | £-10,411 | £-10,257 | £982 | £9,880 | £16,727 | £6,921 |
| Return From Rental Income (%) | -6% | -6% | -6% | -5% | -5% | -28% |
| Total Net Return (%) | -6% | -6% | 1% | 5% | 9% | 4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change