Flat
NW1
4 beds
3 baths
Marylebone Road, London NW1
London, England · NW1
View property listing
Initial Investment
£502,250First YearProfit From Rental Income
£73,300
↗ 15%After 5 Years
Change In Property Value
£144,520
↗ 10%After 5 Years
Return On Investment
43%
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 | £88,800 | £90,132 | £92,385 | £94,695 | £97,536 | £463,548 |
| Total Expenses | £73,804 | £74,153 | £74,580 | £75,016 | £75,501 | £373,054 |
| Profit Before Tax | £14,996 | £15,979 | £17,806 | £19,679 | £22,035 | £90,494 |
| Profit After Tax | £12,147 | £12,943 | £14,423 | £15,940 | £17,849 | £73,300 |
| Change In Property Value | £14 | £14 | £28,001 | £49,981 | £66,510 | £144,520 |
| Net Return | £12,161 | £12,957 | £42,423 | £65,921 | £84,359 | £217,820 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 8% | 13% | 17% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change