Flat
NW8
0 beds
1 bath
The Broadley, Marylebone, London NW8
London, England · NW8
View property listing
Initial Investment
£210,400First YearProfit From Rental Income
£-28,983
↘ -14%After 5 Years
Change In Property Value
£65,447
↗ 10%After 5 Years
Return On Investment
17%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,824 | £23,166 | £23,746 | £24,339 | £25,069 | £119,144 |
| Total Expenses | £29,436 | £29,517 | £29,617 | £29,721 | £29,836 | £148,127 |
| Profit Before Tax | £-6,612 | £-6,350 | £-5,872 | £-5,382 | £-4,767 | £-28,983 |
| Profit After Tax | £-6,612 | £-6,350 | £-5,872 | £-5,382 | £-4,767 | £-28,983 |
| Change In Property Value | £6 | £6 | £12,680 | £22,634 | £30,120 | £65,447 |
| Net Return | £-6,606 | £-6,344 | £6,808 | £17,253 | £25,353 | £36,464 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change