Flat NW1 1 bed 1 bath

Palgrave Gardens, Marylebone, London NW1

London, England · NW1

Initial Investment

First Year

£193,250First Year

Profit From Rental Income

After 5 Years

£12,576

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£60,389

↗ 10%After 5 Years

Return On Investment

38%

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	£37,104	£37,661	£38,602	£39,567	£40,754	£193,688
Total Expenses	£35,106	£35,350	£35,620	£35,896	£36,190	£178,163
Profit Before Tax	£1,998	£2,310	£2,982	£3,671	£4,565	£15,525
Profit After Tax	£1,618	£1,871	£2,415	£2,973	£3,697	£12,576
Change In Property Value	£6	£6	£11,700	£20,885	£27,792	£60,389
Net Return	£1,624	£1,877	£14,116	£23,858	£31,489	£72,964
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	7%	12%	16%	38%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change