Flat
NW1
3 beds
2 baths
Huntsworth Mews, Marylebone, London NW1
London, England · NW1
View property listing
Initial Investment
£510,250First YearProfit From Rental Income
£95,908
↗ 19%After 5 Years
Change In Property Value
£146,585
↗ 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 | £87,384 | £88,695 | £90,912 | £93,185 | £95,980 | £456,156 |
| Total Expenses | £67,077 | £67,254 | £67,519 | £67,790 | £68,112 | £337,751 |
| Profit Before Tax | £20,307 | £21,441 | £23,393 | £25,395 | £27,868 | £118,405 |
| Profit After Tax | £16,449 | £17,367 | £18,949 | £20,570 | £22,573 | £95,908 |
| Change In Property Value | £14 | £14 | £28,401 | £50,695 | £67,461 | £146,585 |
| Net Return | £16,463 | £17,381 | £47,349 | £71,265 | £90,034 | £242,493 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change