Flat
NW1
2 beds
2 baths
Palgrave Gardens, Marylebone, London NW1
London, England · NW1
View property listing
Initial Investment
£421,850First YearProfit From Rental Income
£-11,679
↘ -3%After 5 Years
Change In Property Value
£123,771
↗ 10%After 5 Years
Return On Investment
27%
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 | £50,364 | £51,119 | £52,397 | £53,707 | £55,319 | £262,907 |
| Total Expenses | £54,607 | £54,728 | £54,899 | £55,074 | £55,278 | £274,586 |
| Profit Before Tax | £-4,243 | £-3,609 | £-2,502 | £-1,367 | £41 | £-11,679 |
| Profit After Tax | £-4,243 | £-3,609 | £-2,502 | £-1,367 | £41 | £-11,679 |
| Change In Property Value | £12 | £12 | £23,980 | £42,805 | £56,961 | £123,771 |
| Net Return | £-4,231 | £-3,597 | £21,479 | £41,439 | £57,002 | £112,092 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 27% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change