Flat
W1G
2 beds
2 baths
Wesley Court, Weymouth Street, Marylebone W1G
London, England · W1G
View property listing
Initial Investment
£502,250First YearProfit From Rental Income
£91,394
↗ 18%After 5 Years
Change In Property Value
£144,520
↗ 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 | £90,396 | £91,752 | £94,046 | £96,397 | £99,289 | £471,879 |
| Total Expenses | £71,122 | £71,408 | £71,777 | £72,156 | £72,584 | £359,047 |
| Profit Before Tax | £19,274 | £20,344 | £22,268 | £24,241 | £26,704 | £112,833 |
| Profit After Tax | £15,612 | £16,479 | £18,037 | £19,635 | £21,630 | £91,394 |
| Change In Property Value | £14 | £14 | £28,001 | £49,981 | £66,510 | £144,520 |
| Net Return | £15,626 | £16,493 | £46,038 | £69,616 | £88,141 | £235,914 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| 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