Flat
NW8
1 bed
1 bath
The Broadley, Marylebone, London NW8
London, England · NW8
View property listing
Initial Investment
£266,925First YearProfit From Rental Income
£-33,678
↘ -13%After 5 Years
Change In Property Value
£82,118
↗ 10%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £28,644 | £29,074 | £29,801 | £30,546 | £31,462 | £149,526 |
| Total Expenses | £36,426 | £36,515 | £36,630 | £36,749 | £36,883 | £183,203 |
| Profit Before Tax | £-7,782 | £-7,441 | £-6,830 | £-6,203 | £-5,421 | £-33,678 |
| Profit After Tax | £-7,782 | £-7,441 | £-6,830 | £-6,203 | £-5,421 | £-33,678 |
| Change In Property Value | £8 | £8 | £15,910 | £28,400 | £37,792 | £82,118 |
| Net Return | £-7,774 | £-7,433 | £9,080 | £22,197 | £32,371 | £48,441 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change