Flat
NW8
1 bed
1 bath
Broadley Street, London NW8
London, England · NW8
View property listing
Initial Investment
£247,500First YearProfit From Rental Income
£-5,215
↘ -2%After 5 Years
Change In Property Value
£100,872
↗ 14%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,640 | £27,040 | £27,445 | £28,131 | £28,835 | £138,091 |
| Total Expenses | £28,474 | £28,563 | £28,645 | £28,755 | £28,868 | £143,306 |
| Profit Before Tax | £-1,834 | £-1,524 | £-1,200 | £-624 | £-34 | £-5,215 |
| Profit After Tax | £-1,834 | £-1,524 | £-1,200 | £-624 | £-34 | £-5,215 |
| Change In Property Value | £7 | £14,800 | £26,418 | £35,155 | £24,491 | £100,872 |
| Net Return | £-1,826 | £13,276 | £25,218 | £34,531 | £24,458 | £95,657 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change