Flat
NW8
2 beds
2 baths
The Broadley, Marylebone, London NW8
London, England · NW8
View property listing
Initial Investment
£441,650First YearProfit From Rental Income
£-46,924
↘ -11%After 5 Years
Change In Property Value
£128,881
↗ 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 | £44,952 | £45,626 | £46,767 | £47,936 | £49,374 | £234,656 |
| Total Expenses | £56,029 | £56,143 | £56,300 | £56,461 | £56,647 | £281,580 |
| Profit Before Tax | £-11,077 | £-10,517 | £-9,533 | £-8,525 | £-7,273 | £-46,924 |
| Profit After Tax | £-11,077 | £-10,517 | £-9,533 | £-8,525 | £-7,273 | £-46,924 |
| Change In Property Value | £12 | £12 | £24,970 | £44,572 | £59,313 | £128,881 |
| Net Return | £-11,065 | £-10,504 | £15,438 | £36,048 | £52,040 | £81,956 |
| 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