Flat NW8 2 beds 2 baths

The Broadley, Marylebone, London NW8

London, England · NW8

Initial Investment

First Year

£419,650First Year

Profit From Rental Income

After 5 Years

£-1,979

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£162,691

↗ 14%After 5 Years

Return On Investment

38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£42,972	£43,617	£44,271	£45,378	£46,512	£222,749
Total Expenses	£44,698	£44,813	£44,919	£45,071	£45,228	£224,729
Profit Before Tax	£-1,726	£-1,196	£-648	£306	£1,284	£-1,979
Profit After Tax	£-1,726	£-1,196	£-648	£306	£1,284	£-1,979
Change In Property Value	£12	£23,870	£42,608	£56,700	£39,501	£162,691
Net Return	£-1,714	£22,674	£41,960	£57,006	£40,785	£160,711
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	0%	5%	10%	14%	10%	38%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change