Flat NW8 2 beds 2 baths

The Broadley, Marylebone, London NW8

London, England · NW8

Initial Investment

First Year

£441,650First Year

Profit From Rental Income

After 5 Years

£-1,865

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£170,188

↗ 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	£44,952	£45,626	£46,311	£47,468	£48,655	£233,013
Total Expenses	£46,666	£46,783	£46,893	£47,050	£47,211	£234,603
Profit Before Tax	£-1,714	£-1,157	£-582	£418	£1,444	£-1,590
Profit After Tax	£-1,714	£-1,157	£-582	£418	£1,169	£-1,865
Change In Property Value	£12	£24,970	£44,572	£59,312	£41,321	£170,188
Net Return	£-1,701	£23,813	£43,990	£59,731	£42,490	£168,323
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