Flat NW8 1 bed 1 bath

The Broadley, Marylebone, London NW8

London, England · NW8

Initial Investment

First Year

£266,925First Year

Profit From Rental Income

After 5 Years

£-4,795

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£108,438

↗ 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	£28,644	£29,074	£29,510	£30,248	£31,004	£148,479
Total Expenses	£30,460	£30,553	£30,637	£30,753	£30,871	£153,273
Profit Before Tax	£-1,816	£-1,479	£-1,127	£-505	£133	£-4,795
Profit After Tax	£-1,816	£-1,479	£-1,127	£-505	£133	£-4,795
Change In Property Value	£8	£15,910	£28,400	£37,792	£26,328	£108,438
Net Return	£-1,808	£14,431	£27,272	£37,287	£26,461	£103,643
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