Flat NW1 3 beds 2 baths

Boston Place, Marylebone, London NW1

London, England · NW1

Initial Investment

First Year

£460,250First Year

Profit From Rental Income

After 5 Years

£86,722

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£133,681

↗ 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	£79,692	£80,887	£82,910	£84,982	£87,532	£416,003
Total Expenses	£61,348	£61,514	£61,759	£62,010	£62,308	£308,939
Profit Before Tax	£18,344	£19,374	£21,151	£22,972	£25,224	£107,064
Profit After Tax	£14,858	£15,693	£17,132	£18,607	£20,431	£86,722
Change In Property Value	£13	£13	£25,901	£46,232	£61,522	£133,681
Net Return	£14,871	£15,705	£43,032	£64,840	£81,954	£220,403
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	9%	14%	18%	48%

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