Flat
NW1
3 beds
2 baths
Waterdale Manor House, Marylebone NW1
London, England · NW1
View property listing
Initial Investment
£388,250First YearProfit From Rental Income
£57,920
↗ 15%After 5 Years
Change In Property Value
£115,100
↗ 10%After 5 Years
Return On Investment
45%
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 | £70,716 | £71,777 | £73,571 | £75,410 | £77,673 | £369,147 |
| Total Expenses | £58,881 | £59,161 | £59,504 | £59,854 | £60,241 | £297,641 |
| Profit Before Tax | £11,835 | £12,615 | £14,068 | £15,557 | £17,431 | £71,506 |
| Profit After Tax | £9,586 | £10,218 | £11,395 | £12,601 | £14,119 | £57,920 |
| Change In Property Value | £11 | £11 | £22,300 | £39,806 | £52,971 | £115,100 |
| Net Return | £9,597 | £10,230 | £33,695 | £52,407 | £67,090 | £173,020 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 13% | 17% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change