Flat NW1 1 bed 1 bath

Bourne House, 199 Old Marylebone Road NW1

London, England · NW1

Initial Investment

First Year

£193,250First Year

Profit From Rental Income

After 5 Years

£30,872

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£60,389

↗ 10%After 5 Years

Return On Investment

47%

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	£37,104	£37,661	£38,602	£39,567	£40,754	£193,688
Total Expenses	£30,780	£30,925	£31,102	£31,283	£31,484	£155,574
Profit Before Tax	£6,324	£6,736	£7,500	£8,284	£9,270	£38,114
Profit After Tax	£5,122	£5,456	£6,075	£6,710	£7,509	£30,872
Change In Property Value	£6	£6	£11,700	£20,885	£27,792	£60,389
Net Return	£5,128	£5,462	£17,775	£27,595	£35,301	£91,261
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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