Flat
W1F
1 bed
1 bath
Marshall Street, London, Greater London W1F
London, England · W1F
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£23,135
↗ 11%After 5 Years
Change In Property Value
£67,099
↗ 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 | £35,748 | £36,284 | £37,191 | £38,121 | £39,265 | £186,609 |
| Total Expenses | £31,364 | £31,463 | £31,597 | £31,734 | £31,891 | £158,048 |
| Profit Before Tax | £4,384 | £4,821 | £5,594 | £6,387 | £7,374 | £28,561 |
| Profit After Tax | £3,551 | £3,905 | £4,532 | £5,174 | £5,973 | £23,135 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £3,558 | £3,912 | £17,532 | £28,379 | £36,853 | £90,233 |
| 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