Flat W1H 1 bed 1 bath

Cumberland Mansions, Brown Street, Marylebone W1H

London, England · W1H

Initial Investment

First Year

£266,750First Year

Profit From Rental Income

After 5 Years

£53,501

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£82,067

↗ 10%After 5 Years

Return On Investment

51%

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	£51,324	£52,094	£53,396	£54,731	£56,373	£267,918
Total Expenses	£40,000	£40,154	£40,355	£40,562	£40,797	£201,867
Profit Before Tax	£11,324	£11,940	£13,041	£14,169	£15,576	£66,051
Profit After Tax	£9,172	£9,672	£10,563	£11,477	£12,617	£53,501
Change In Property Value	£8	£8	£15,900	£28,382	£37,768	£82,067
Net Return	£9,180	£9,680	£26,464	£39,859	£50,385	£135,568
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	19%	51%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change