Flat
NW1
2 beds
2 baths
Old Marylebone Road, Marylebone, London NW1
London, England · NW1
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£39,614
↗ 15%After 5 Years
Change In Property Value
£80,002
↗ 10%After 5 Years
Return On Investment
46%
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 | £49,152 | £49,889 | £51,137 | £52,415 | £53,987 | £256,580 |
| Total Expenses | £41,078 | £41,277 | £41,518 | £41,764 | £42,037 | £207,674 |
| Profit Before Tax | £8,074 | £8,613 | £9,619 | £10,651 | £11,950 | £48,906 |
| Profit After Tax | £6,540 | £6,976 | £7,791 | £8,627 | £9,680 | £39,614 |
| Change In Property Value | £8 | £8 | £15,500 | £27,668 | £36,818 | £80,002 |
| Net Return | £6,547 | £6,984 | £23,292 | £36,295 | £46,498 | £119,616 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change