Flat
NW1
1 bed
1 bath
Marylebone Station, Marylebone Station, London NW1
London, England · NW1
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£51,721
↗ 15%After 5 Years
Change In Property Value
£103,229
↗ 10%After 5 Years
Return On Investment
45%
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 | £63,420 | £64,371 | £65,981 | £67,630 | £69,659 | £331,061 |
| Total Expenses | £52,859 | £53,112 | £53,419 | £53,734 | £54,083 | £267,208 |
| Profit Before Tax | £10,561 | £11,260 | £12,561 | £13,896 | £15,576 | £63,853 |
| Profit After Tax | £8,554 | £9,120 | £10,175 | £11,255 | £12,616 | £51,721 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £8,564 | £9,130 | £30,175 | £46,956 | £60,124 | £154,950 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change