Flat
NW1
3 beds
2 baths
Glentworth Street, Marylebone NW1
London, England · NW1
View property listing
Initial Investment
£462,250First YearProfit From Rental Income
£69,775
↗ 15%After 5 Years
Change In Property Value
£134,197
↗ 10%After 5 Years
Return On Investment
44%
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 | £82,452 | £83,689 | £85,781 | £87,926 | £90,563 | £430,411 |
| Total Expenses | £68,123 | £68,437 | £68,825 | £69,221 | £69,662 | £344,268 |
| Profit Before Tax | £14,329 | £15,252 | £16,956 | £18,704 | £20,901 | £86,142 |
| Profit After Tax | £11,607 | £12,354 | £13,735 | £15,150 | £16,930 | £69,775 |
| Change In Property Value | £13 | £13 | £26,001 | £46,411 | £61,760 | £134,197 |
| Net Return | £11,620 | £12,367 | £39,735 | £61,561 | £78,690 | £203,972 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 13% | 17% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change