Flat
W1H
1 bed
2 baths
Marylebone Mansions, Marylebone W1H
London, England · W1H
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£44,990
↗ 12%After 5 Years
Change In Property Value
£113,551
↗ 10%After 5 Years
Return On Investment
41%
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 | £60,492 | £61,399 | £62,934 | £64,508 | £66,443 | £315,776 |
| Total Expenses | £51,692 | £51,828 | £52,025 | £52,226 | £52,462 | £260,233 |
| Profit Before Tax | £8,800 | £9,571 | £10,909 | £12,282 | £13,981 | £55,543 |
| Profit After Tax | £7,128 | £7,752 | £8,837 | £9,948 | £11,324 | £44,990 |
| Change In Property Value | £11 | £11 | £22,000 | £39,271 | £52,258 | £113,551 |
| Net Return | £7,139 | £7,763 | £30,837 | £49,219 | £63,583 | £158,541 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change