Flat
NW1
2 beds
1 bath
Cosway Street, Marylebone NW1
London, England · NW1
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£38,442
↗ 20%After 5 Years
Change In Property Value
£59,356
↗ 10%After 5 Years
Return On Investment
52%
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 | £36,468 | £37,015 | £37,940 | £38,889 | £40,056 | £190,368 |
| Total Expenses | £28,338 | £28,436 | £28,569 | £28,705 | £28,861 | £142,909 |
| Profit Before Tax | £8,130 | £8,579 | £9,372 | £10,184 | £11,194 | £47,459 |
| Profit After Tax | £6,585 | £6,949 | £7,591 | £8,249 | £9,067 | £38,442 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £6,591 | £6,955 | £19,091 | £28,777 | £36,384 | £97,798 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change