Flat NW1 1 bed 1 bath

Marylebone Road, Marylebone NW1

London, England · NW1

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£19,203

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£67,099

↗ 10%After 5 Years

Return On Investment

40%

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	£41,220	£41,838	£42,884	£43,956	£45,275	£215,174
Total Expenses	£37,764	£38,006	£38,279	£38,559	£38,858	£191,467
Profit Before Tax	£3,456	£3,832	£4,605	£5,397	£6,417	£23,707
Profit After Tax	£2,800	£3,104	£3,730	£4,372	£5,198	£19,203
Change In Property Value	£7	£7	£13,000	£23,205	£30,880	£67,099
Net Return	£2,806	£3,111	£16,730	£27,577	£36,077	£86,301
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change