Flat NW8 1 bed 1 bath

The Broadley, Marylebone, London NW8

London, England · NW8

Initial Investment

First Year

£250,125First Year

Profit From Rental Income

After 5 Years

£-5,134

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£101,895

↗ 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	£26,916	£27,320	£27,730	£28,423	£29,133	£139,521
Total Expenses	£28,742	£28,833	£28,915	£29,026	£29,140	£144,656
Profit Before Tax	£-1,826	£-1,513	£-1,185	£-603	£-6	£-5,134
Profit After Tax	£-1,826	£-1,513	£-1,185	£-603	£-6	£-5,134
Change In Property Value	£7	£14,950	£26,686	£35,511	£24,740	£101,895
Net Return	£-1,819	£13,437	£25,501	£34,908	£24,733	£96,761
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	-1%	5%	10%	14%	10%	39%

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