Flat
NW1
2 beds
2 baths
Allsop Place, Marylebone NW1
London, England · NW1
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£81,166
↗ 15%After 5 Years
Change In Property Value
£154,843
↗ 10%After 5 Years
Return On Investment
44%
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 | £78,447 | £78,806 | £79,250 | £79,704 | £80,210 | £396,418 |
| Profit Before Tax | £16,689 | £17,757 | £19,727 | £21,747 | £24,285 | £100,205 |
| Profit After Tax | £13,518 | £14,383 | £15,979 | £17,615 | £19,671 | £81,166 |
| Change In Property Value | £15 | £15 | £30,001 | £53,551 | £71,261 | £154,843 |
| Net Return | £13,533 | £14,398 | £45,979 | £71,166 | £90,932 | £236,009 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 8% | 13% | 17% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change