Flat
NW1
1 bed
1 bath
Old Marylebone Road, London NW1
London, England · NW1
View property listing
Initial Investment
£180,825First YearProfit From Rental Income
£-11,036
↘ -6%After 5 Years
Change In Property Value
£56,724
↗ 10%After 5 Years
Return On Investment
25%
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 | £23,076 | £23,422 | £24,008 | £24,608 | £25,346 | £120,460 |
| Total Expenses | £26,109 | £26,190 | £26,291 | £26,395 | £26,512 | £131,496 |
| Profit Before Tax | £-3,033 | £-2,767 | £-2,283 | £-1,787 | £-1,165 | £-11,036 |
| Profit After Tax | £-3,033 | £-2,767 | £-2,283 | £-1,787 | £-1,165 | £-11,036 |
| Change In Property Value | £5 | £5 | £10,990 | £19,618 | £26,105 | £56,724 |
| Net Return | £-3,028 | £-2,762 | £8,707 | £17,830 | £24,940 | £45,688 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 25% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change