Flat
NW8
1 bed
1 bath
The Broadley, Marylebone, London NW8
London, England · NW8
View property listing
Initial Investment
£250,125First YearProfit From Rental Income
£-32,274
↘ -13%After 5 Years
Change In Property Value
£77,163
↗ 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 | £26,916 | £27,320 | £28,003 | £28,703 | £29,564 | £140,505 |
| Total Expenses | £34,349 | £34,435 | £34,546 | £34,660 | £34,789 | £172,779 |
| Profit Before Tax | £-7,433 | £-7,115 | £-6,544 | £-5,957 | £-5,225 | £-32,274 |
| Profit After Tax | £-7,433 | £-7,115 | £-6,544 | £-5,957 | £-5,225 | £-32,274 |
| Change In Property Value | £7 | £7 | £14,950 | £26,686 | £35,512 | £77,163 |
| Net Return | £-7,425 | £-7,108 | £8,407 | £20,729 | £30,287 | £44,889 |
| 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