Flat
W1B
1 bed
1 bath
Park Crescent, Marylebone W1B
London, England · W1B
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£26,747
↗ 11%After 5 Years
Change In Property Value
£74,841
↗ 10%After 5 Years
Return On Investment
42%
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 | £39,864 | £40,462 | £41,474 | £42,510 | £43,786 | £208,095 |
| Total Expenses | £34,751 | £34,857 | £35,001 | £35,148 | £35,318 | £175,075 |
| Profit Before Tax | £5,113 | £5,605 | £6,473 | £7,362 | £8,467 | £33,021 |
| Profit After Tax | £4,142 | £4,540 | £5,243 | £5,963 | £6,858 | £26,747 |
| Change In Property Value | £7 | £7 | £14,500 | £25,883 | £34,443 | £74,841 |
| Net Return | £4,149 | £4,548 | £19,743 | £31,846 | £41,301 | £101,588 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change