Flat
NW1
2 beds
2 baths
Marylebone Road, Marylebone NW1
London, England · NW1
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£13,046
↗ 5%After 5 Years
Change In Property Value
£82,583
↗ 10%After 5 Years
Return On Investment
36%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £50,736 | £51,497 | £52,784 | £54,104 | £55,727 | £264,849 |
| Total Expenses | £48,986 | £49,342 | £49,732 | £50,131 | £50,553 | £248,743 |
| Profit Before Tax | £1,750 | £2,155 | £3,053 | £3,973 | £5,174 | £16,106 |
| Profit After Tax | £1,418 | £1,746 | £2,473 | £3,218 | £4,191 | £13,046 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £1,426 | £1,754 | £18,473 | £31,779 | £42,197 | £95,629 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change