Flat
NW1
0 beds
1 bath
Park Road, Marylebone, London NW1
London, England · NW1
View property listing
Initial Investment
£89,982First YearProfit From Rental Income
£13,477
↗ 15%After 5 Years
Change In Property Value
£29,931
↗ 10%After 5 Years
Return On Investment
48%
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 | £18,384 | £18,660 | £19,126 | £19,604 | £20,193 | £95,967 |
| Total Expenses | £15,681 | £15,763 | £15,859 | £15,959 | £16,067 | £79,329 |
| Profit Before Tax | £2,703 | £2,897 | £3,267 | £3,646 | £4,125 | £16,638 |
| Profit After Tax | £2,189 | £2,347 | £2,646 | £2,953 | £3,341 | £13,477 |
| Change In Property Value | £3 | £3 | £5,799 | £10,351 | £13,775 | £29,931 |
| Net Return | £2,192 | £2,350 | £8,445 | £13,305 | £17,116 | £43,408 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 15% | 19% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change