Flat
NW8
2 beds
2 baths
The Broadley, Marylebone, London NW8
London, England · NW8
View property listing
Initial Investment
£391,450First YearProfit From Rental Income
£-2,506
↘ -1%After 5 Years
Change In Property Value
£153,081
↗ 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 | £40,428 | £41,034 | £41,650 | £42,691 | £43,758 | £209,562 |
| Total Expenses | £42,175 | £42,286 | £42,389 | £42,534 | £42,684 | £212,068 |
| Profit Before Tax | £-1,747 | £-1,252 | £-739 | £157 | £1,075 | £-2,506 |
| Profit After Tax | £-1,747 | £-1,252 | £-739 | £157 | £1,075 | £-2,506 |
| Change In Property Value | £11 | £22,460 | £40,092 | £53,350 | £37,167 | £153,081 |
| Net Return | £-1,736 | £21,209 | £39,353 | £53,507 | £38,242 | £150,575 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 0% | 5% | 10% | 14% | 10% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change