Flat NW1 2 beds 2 baths

Marylebone Road, London NW1

London, England · NW1

Initial Investment

First Year

£402,250First Year

Profit From Rental Income

After 5 Years

£-11,655

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£118,713

↗ 10%After 5 Years

Return On Investment

27%

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	£48,300	£49,024	£50,250	£51,506	£53,052	£252,133
Total Expenses	£52,456	£52,575	£52,740	£52,910	£53,107	£263,788
Profit Before Tax	£-4,156	£-3,550	£-2,490	£-1,403	£-55	£-11,655
Profit After Tax	£-4,156	£-3,550	£-2,490	£-1,403	£-55	£-11,655
Change In Property Value	£12	£12	£23,000	£41,056	£54,634	£118,713
Net Return	£-4,145	£-3,539	£20,510	£39,652	£54,578	£107,058
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	-1%	5%	10%	14%	27%

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