Flat
NW1
2 beds
2 baths
Old Marylebone Road, Marylebone NW1
London, England · NW1
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£34,953
↗ 13%After 5 Years
Change In Property Value
£80,002
↗ 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 | £49,152 | £49,889 | £51,137 | £52,415 | £53,987 | £256,580 |
| Total Expenses | £42,180 | £42,404 | £42,669 | £42,939 | £43,236 | £213,428 |
| Profit Before Tax | £6,972 | £7,485 | £8,468 | £9,475 | £10,752 | £43,152 |
| Profit After Tax | £5,647 | £6,063 | £6,859 | £7,675 | £8,709 | £34,953 |
| Change In Property Value | £8 | £8 | £15,500 | £27,668 | £36,818 | £80,002 |
| Net Return | £5,655 | £6,071 | £22,359 | £35,343 | £45,527 | £114,955 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change