Flat NW1 2 beds 2 baths

Brock Street, Marylebone, London NW1

London, England · NW1

Initial Investment

First Year

£430,250First Year

Profit From Rental Income

After 5 Years

£63,576

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£125,939

↗ 10%After 5 Years

Return On Investment

44%

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	£77,376	£78,537	£80,500	£82,513	£84,988	£403,913
Total Expenses	£64,379	£64,685	£65,058	£65,440	£65,863	£325,425
Profit Before Tax	£12,997	£13,852	£15,442	£17,073	£19,125	£78,488
Profit After Tax	£10,527	£11,220	£12,508	£13,829	£15,491	£63,576
Change In Property Value	£12	£12	£24,400	£43,555	£57,959	£125,939
Net Return	£10,540	£11,232	£36,909	£57,384	£73,450	£189,514
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	13%	17%	44%

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