Flat
NW1
4 beds
2 baths
Marylebone Road NW1
London, England · NW1
View property listing
Initial Investment
£406,250First YearProfit From Rental Income
£49,173
↗ 12%After 5 Years
Change In Property Value
£119,745
↗ 10%After 5 Years
Return On Investment
42%
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 | £73,572 | £74,676 | £76,542 | £78,456 | £80,810 | £384,056 |
| Total Expenses | £63,880 | £64,232 | £64,644 | £65,066 | £65,525 | £323,348 |
| Profit Before Tax | £9,692 | £10,444 | £11,898 | £13,390 | £15,284 | £60,708 |
| Profit After Tax | £7,850 | £8,459 | £9,638 | £10,846 | £12,380 | £49,173 |
| Change In Property Value | £12 | £12 | £23,200 | £41,413 | £55,109 | £119,745 |
| Net Return | £7,862 | £8,471 | £32,838 | £52,259 | £67,489 | £168,919 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change