Flat NW1 3 beds 2 baths

Marylebone Road, London NW1

London, England · NW1

Initial Investment

First Year

£500,250First Year

Profit From Rental Income

After 5 Years

£-11,885

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£144,004

↗ 10%After 5 Years

Return On Investment

26%

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	£58,596	£59,475	£60,962	£62,486	£64,360	£305,879
Total Expenses	£63,206	£63,340	£63,532	£63,728	£63,958	£317,764
Profit Before Tax	£-4,610	£-3,865	£-2,570	£-1,242	£402	£-11,885
Profit After Tax	£-4,610	£-3,865	£-2,570	£-1,242	£402	£-11,885
Change In Property Value	£14	£14	£27,901	£49,802	£66,273	£144,004
Net Return	£-4,596	£-3,851	£25,331	£48,560	£66,675	£132,119
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	-1%	-1%	5%	10%	13%	26%

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