Flat
W1H
0 beds
1 bath
George Street, Marylebone W1H
London, England · W1H
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-33,703
↘ -33%After 5 Years
Change In Property Value
£33,549
↗ 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 | £8,772 | £8,904 | £9,126 | £9,354 | £9,635 | £45,791 |
| Total Expenses | £15,772 | £15,831 | £15,896 | £15,963 | £16,033 | £79,494 |
| Profit Before Tax | £-7,000 | £-6,927 | £-6,770 | £-6,608 | £-6,398 | £-33,703 |
| Profit After Tax | £-7,000 | £-6,927 | £-6,770 | £-6,608 | £-6,398 | £-33,703 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £-6,996 | £-6,924 | £-270 | £4,994 | £9,042 | £-154 |
| Return From Rental Income (%) | -7% | -7% | -7% | -6% | -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