Flat
NW8
2 beds
2 baths
Church Street, Marylebone NW8
London, England · NW8
View property listing
Initial Investment
£395,850First YearProfit From Rental Income
£63,308
↗ 16%After 5 Years
Change In Property Value
£117,061
↗ 10%After 5 Years
Return On Investment
46%
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 | £73,212 | £74,310 | £76,168 | £78,072 | £80,414 | £382,177 |
| Total Expenses | £60,135 | £60,424 | £60,778 | £61,140 | £61,541 | £304,019 |
| Profit Before Tax | £13,077 | £13,886 | £15,390 | £16,932 | £18,873 | £78,158 |
| Profit After Tax | £10,593 | £11,247 | £12,466 | £13,715 | £15,287 | £63,308 |
| Change In Property Value | £11 | £11 | £22,680 | £40,485 | £53,873 | £117,061 |
| Net Return | £10,604 | £11,259 | £35,146 | £54,199 | £69,161 | £180,369 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 17% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change