Flat NW8 1 bed 1 bath

The Broadley, Marylebone, London NW8

London, England · NW8

Initial Investment

First Year

£244,350First Year

Profit From Rental Income

After 5 Years

£-5,279

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£99,646

↗ 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	£26,316	£26,711	£27,111	£27,789	£28,484	£136,411
Total Expenses	£28,152	£28,241	£28,322	£28,432	£28,544	£141,690
Profit Before Tax	£-1,836	£-1,530	£-1,211	£-642	£-60	£-5,279
Profit After Tax	£-1,836	£-1,530	£-1,211	£-642	£-60	£-5,279
Change In Property Value	£7	£14,620	£26,097	£34,728	£24,194	£99,646
Net Return	£-1,828	£13,090	£24,886	£34,085	£24,134	£94,367
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