Flat
NW1
4 beds
1 bath
Marylebone Road, London NW1
London, England · NW1
View property listing
Initial Investment
£402,250First YearProfit From Rental Income
£59,805
↗ 15%After 5 Years
Change In Property Value
£118,713
↗ 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 | £72,936 | £74,030 | £75,881 | £77,778 | £80,111 | £380,736 |
| Total Expenses | £60,714 | £61,003 | £61,355 | £61,716 | £62,115 | £306,902 |
| Profit Before Tax | £12,222 | £13,028 | £14,526 | £16,062 | £17,996 | £73,833 |
| Profit After Tax | £9,900 | £10,552 | £11,766 | £13,010 | £14,577 | £59,805 |
| Change In Property Value | £12 | £12 | £23,000 | £41,056 | £54,634 | £118,713 |
| Net Return | £9,911 | £10,564 | £34,766 | £54,066 | £69,210 | £178,518 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 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