Flat
NW1
2 beds
1 bath
Old Marylebone Road, London NW1
London, England · NW1
View property listing
Initial Investment
£268,325First YearProfit From Rental Income
£47,599
↗ 18%After 5 Years
Change In Property Value
£82,531
↗ 10%After 5 Years
Return On Investment
48%
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 | £50,712 | £51,473 | £52,759 | £54,078 | £55,701 | £264,724 |
| Total Expenses | £40,791 | £40,959 | £41,174 | £41,394 | £41,641 | £205,960 |
| Profit Before Tax | £9,921 | £10,513 | £11,585 | £12,685 | £14,060 | £58,764 |
| Profit After Tax | £8,036 | £8,516 | £9,384 | £10,275 | £11,388 | £47,599 |
| Change In Property Value | £8 | £8 | £15,990 | £28,543 | £37,982 | £82,531 |
| Net Return | £8,044 | £8,524 | £25,375 | £38,817 | £49,370 | £130,130 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change