Flat NW8 2 beds 2 baths

Broadley Street, London NW8

London, England · NW8

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£-42,610

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£113,551

↗ 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	£39,600	£40,194	£41,199	£42,229	£43,496	£206,717
Total Expenses	£49,603	£49,708	£49,851	£49,998	£50,168	£249,328
Profit Before Tax	£-10,003	£-9,514	£-8,652	£-7,769	£-6,672	£-42,610
Profit After Tax	£-10,003	£-9,514	£-8,652	£-7,769	£-6,672	£-42,610
Change In Property Value	£11	£11	£22,000	£39,271	£52,258	£113,551
Net Return	£-9,992	£-9,503	£13,348	£31,501	£45,586	£70,941
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-2%	-11%
Total Net Return (%)	-3%	-2%	3%	8%	12%	19%

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