Flat
NW1
4 beds
2 baths
Marylebone Road, London NW1
London, England · NW1
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£78,658
↗ 15%After 5 Years
Change In Property Value
£154,843
↗ 10%After 5 Years
Return On Investment
43%
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 | £95,136 | £96,563 | £98,977 | £101,452 | £104,495 | £496,623 |
| Total Expenses | £79,040 | £79,413 | £79,870 | £80,337 | £80,855 | £399,514 |
| Profit Before Tax | £16,096 | £17,150 | £19,107 | £21,115 | £23,640 | £97,108 |
| Profit After Tax | £13,038 | £13,891 | £15,477 | £17,103 | £19,149 | £78,658 |
| Change In Property Value | £15 | £15 | £30,001 | £53,551 | £71,261 | £154,843 |
| Net Return | £13,053 | £13,906 | £45,478 | £70,654 | £90,410 | £233,501 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 8% | 13% | 17% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change