Flat
W1H
1 bed
1 bath
Cato Street, Marylebone, London W1H
London, England · W1H
View property listing
Initial Investment
£180,125First YearProfit From Rental Income
£29,491
↗ 16%After 5 Years
Change In Property Value
£56,518
↗ 10%After 5 Years
Return On Investment
48%
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 | £35,352 | £35,882 | £36,779 | £37,699 | £38,830 | £184,542 |
| Total Expenses | £29,292 | £29,438 | £29,614 | £29,795 | £29,994 | £148,134 |
| Profit Before Tax | £6,060 | £6,444 | £7,165 | £7,904 | £8,836 | £36,408 |
| Profit After Tax | £4,908 | £5,220 | £5,804 | £6,402 | £7,157 | £29,491 |
| Change In Property Value | £5 | £5 | £10,950 | £19,546 | £26,010 | £56,518 |
| Net Return | £4,914 | £5,225 | £16,754 | £25,948 | £33,167 | £86,008 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change