Flat
W1G
2 beds
2 baths
Weymouth Street, Marylebone W1G
London, England · W1G
View property listing
Initial Investment
£500,250First YearProfit From Rental Income
£-116,747
↘ -23%After 5 Years
Change In Property Value
£144,004
↗ 10%After 5 Years
Return On Investment
5%
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 | £36,276 | £36,820 | £37,741 | £38,684 | £39,845 | £189,366 |
| Total Expenses | £60,974 | £61,075 | £61,210 | £61,348 | £61,507 | £306,113 |
| Profit Before Tax | £-24,698 | £-24,254 | £-23,469 | £-22,664 | £-21,662 | £-116,747 |
| Profit After Tax | £-24,698 | £-24,254 | £-23,469 | £-22,664 | £-21,662 | £-116,747 |
| Change In Property Value | £14 | £14 | £27,901 | £49,802 | £66,273 | £144,004 |
| Net Return | £-24,684 | £-24,241 | £4,432 | £27,139 | £44,611 | £27,257 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -23% |
| Total Net Return (%) | -5% | -5% | 1% | 5% | 9% | 5% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change