Flat
NW1
1 bed
1 bath
Daventry Street, Marylebone NW1
London, England · NW1
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£34,981
↗ 21%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
53%
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 | £31,716 | £32,192 | £32,997 | £33,821 | £34,836 | £165,562 |
| Total Expenses | £24,279 | £24,356 | £24,464 | £24,574 | £24,703 | £122,375 |
| Profit Before Tax | £7,437 | £7,836 | £8,533 | £9,247 | £10,134 | £43,187 |
| Profit After Tax | £6,024 | £6,347 | £6,912 | £7,490 | £8,208 | £34,981 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £6,029 | £6,352 | £16,912 | £25,341 | £31,962 | £86,595 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change