Flat
W1H
3 beds
2 baths
Shillibeer Place, Marylebone W1H
London, England · W1H
View property listing
Initial Investment
£482,250First YearProfit From Rental Income
£57,152
↗ 12%After 5 Years
Change In Property Value
£139,359
↗ 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 | £74,244 | £75,358 | £77,242 | £79,173 | £81,548 | £387,564 |
| Total Expenses | £62,986 | £63,143 | £63,374 | £63,611 | £63,892 | £317,006 |
| Profit Before Tax | £11,258 | £12,215 | £13,867 | £15,561 | £17,656 | £70,558 |
| Profit After Tax | £9,119 | £9,894 | £11,232 | £12,605 | £14,302 | £57,152 |
| Change In Property Value | £14 | £14 | £27,001 | £48,196 | £64,135 | £139,359 |
| Net Return | £9,133 | £9,907 | £38,233 | £60,801 | £78,437 | £196,510 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 16% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change