Flat
NW8
1 bed
1 bath
The Broadley, Marylebone, London NW8
London, England · NW8
View property listing
Initial Investment
£244,350First YearProfit From Rental Income
£-31,820
↘ -13%After 5 Years
Change In Property Value
£75,460
↗ 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 | £26,316 | £26,711 | £27,379 | £28,063 | £28,905 | £137,373 |
| Total Expenses | £33,634 | £33,719 | £33,829 | £33,942 | £34,068 | £169,193 |
| Profit Before Tax | £-7,318 | £-7,009 | £-6,451 | £-5,879 | £-5,164 | £-31,820 |
| Profit After Tax | £-7,318 | £-7,009 | £-6,451 | £-5,879 | £-5,164 | £-31,820 |
| Change In Property Value | £7 | £7 | £14,620 | £26,097 | £34,728 | £75,460 |
| Net Return | £-7,311 | £-7,001 | £8,170 | £20,219 | £29,564 | £43,640 |
| 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