Flat
NW8
2 beds
2 baths
The Broadley, Marylebone, London NW8
London, England · NW8
View property listing
Initial Investment
£419,650First YearProfit From Rental Income
£-45,316
↘ -11%After 5 Years
Change In Property Value
£123,203
↗ 10%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £42,972 | £43,617 | £44,707 | £45,825 | £47,199 | £224,320 |
| Total Expenses | £53,649 | £53,760 | £53,912 | £54,067 | £54,248 | £269,636 |
| Profit Before Tax | £-10,677 | £-10,143 | £-9,205 | £-8,243 | £-7,048 | £-45,316 |
| Profit After Tax | £-10,677 | £-10,143 | £-9,205 | £-8,243 | £-7,048 | £-45,316 |
| Change In Property Value | £12 | £12 | £23,870 | £42,609 | £56,700 | £123,203 |
| Net Return | £-10,665 | £-10,131 | £14,666 | £34,366 | £49,652 | £77,887 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | -3% | -2% | 3% | 8% | 12% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change