Flat
NW8
1 bed
1 bath
Church Street, Marylebone NW8
London, England · NW8
View property listing
Initial Investment
£246,275First YearProfit From Rental Income
£40,404
↗ 16%After 5 Years
Change In Property Value
£76,028
↗ 10%After 5 Years
Return On Investment
47%
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 | £47,556 | £48,269 | £49,476 | £50,713 | £52,234 | £248,249 |
| Total Expenses | £39,231 | £39,423 | £39,657 | £39,896 | £40,160 | £198,368 |
| Profit Before Tax | £8,325 | £8,846 | £9,819 | £10,817 | £12,074 | £49,881 |
| Profit After Tax | £6,743 | £7,165 | £7,953 | £8,762 | £9,780 | £40,404 |
| Change In Property Value | £7 | £7 | £14,730 | £26,294 | £34,989 | £76,028 |
| Net Return | £6,750 | £7,173 | £22,684 | £35,055 | £44,769 | £116,431 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change