Flat
W1U
2 beds
1 bath
York Street, Marylebone, London W1U
London, England · W1U
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£32,828
↗ 11%After 5 Years
Change In Property Value
£87,744
↗ 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 | £46,740 | £47,441 | £48,627 | £49,843 | £51,338 | £243,989 |
| Total Expenses | £40,398 | £40,514 | £40,675 | £40,841 | £41,033 | £203,461 |
| Profit Before Tax | £6,342 | £6,927 | £7,952 | £9,002 | £10,305 | £40,528 |
| Profit After Tax | £5,137 | £5,611 | £6,441 | £7,292 | £8,347 | £32,828 |
| Change In Property Value | £9 | £9 | £17,000 | £30,346 | £40,381 | £87,744 |
| Net Return | £5,146 | £5,620 | £23,441 | £37,637 | £48,728 | £120,572 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 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