Flat NW8 0 beds 1 bath

The Broadley, Marylebone, London NW8

London, England · NW8

Initial Investment

First Year

£210,400First Year

Profit From Rental Income

After 5 Years

£-5,965

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£86,423

↗ 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	£22,824	£23,166	£23,514	£24,102	£24,704	£118,310
Total Expenses	£24,681	£24,766	£24,841	£24,942	£25,045	£124,275
Profit Before Tax	£-1,857	£-1,599	£-1,327	£-840	£-341	£-5,965
Profit After Tax	£-1,857	£-1,599	£-1,327	£-840	£-341	£-5,965
Change In Property Value	£6	£12,680	£22,634	£30,119	£20,983	£86,423
Net Return	£-1,851	£11,081	£21,307	£29,279	£20,643	£80,458
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	-1%	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