Flat
NW1
3 beds
2 baths
Old Marylebone Road, London NW1
London, England · NW1
View property listing
Initial Investment
£353,850First YearProfit From Rental Income
£53,316
↗ 15%After 5 Years
Change In Property Value
£106,222
↗ 10%After 5 Years
Return On Investment
45%
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 | £65,268 | £66,247 | £67,903 | £69,601 | £71,689 | £340,708 |
| Total Expenses | £54,378 | £54,638 | £54,954 | £55,278 | £55,637 | £274,886 |
| Profit Before Tax | £10,890 | £11,609 | £12,949 | £14,322 | £16,052 | £65,822 |
| Profit After Tax | £8,821 | £9,403 | £10,488 | £11,601 | £13,002 | £53,316 |
| Change In Property Value | £10 | £10 | £20,580 | £36,736 | £48,885 | £106,222 |
| Net Return | £8,831 | £9,414 | £31,069 | £48,337 | £61,887 | £159,538 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 17% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change