Flat NW8 2 beds 2 baths

The Broadley, Marylebone, London NW8

London, England · NW8

Initial Investment

First Year

£391,450First Year

Profit From Rental Income

After 5 Years

£-43,283

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£115,926

↗ 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	£40,428	£41,034	£42,060	£43,112	£44,405	£211,040
Total Expenses	£50,598	£50,704	£50,850	£50,999	£51,171	£254,322
Profit Before Tax	£-10,170	£-9,670	£-8,790	£-7,887	£-6,766	£-43,283
Profit After Tax	£-10,170	£-9,670	£-8,790	£-7,887	£-6,766	£-43,283
Change In Property Value	£11	£11	£22,460	£40,092	£53,351	£115,926
Net Return	£-10,159	£-9,659	£13,671	£32,205	£46,585	£72,643
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