Flat
NW1
2 beds
2 baths
Marylebone Road, London NW1
London, England · NW1
View property listing
Initial Investment
£362,250First YearProfit From Rental Income
£-11,550
↘ -3%After 5 Years
Change In Property Value
£108,390
↗ 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 | £44,100 | £44,761 | £45,881 | £47,028 | £48,438 | £230,208 |
| Total Expenses | £48,069 | £48,181 | £48,336 | £48,494 | £48,678 | £241,758 |
| Profit Before Tax | £-3,969 | £-3,419 | £-2,455 | £-1,467 | £-240 | £-11,550 |
| Profit After Tax | £-3,969 | £-3,419 | £-2,455 | £-1,467 | £-240 | £-11,550 |
| Change In Property Value | £11 | £11 | £21,000 | £37,486 | £49,883 | £108,390 |
| Net Return | £-3,958 | £-3,409 | £18,545 | £36,019 | £49,643 | £96,840 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | -1% | -1% | 5% | 10% | 14% | 27% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change