Flat NW8 2 beds 2 baths

The Broadley, Marylebone, London NW8

London, England · NW8

Initial Investment

First Year

£419,650First Year

Profit From Rental Income

After 5 Years

£93,030

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£123,203

↗ 10%After 5 Years

Return On Investment

52%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£77,064	£78,220	£80,175	£82,180	£84,645	£402,285
Total Expenses	£57,059	£57,220	£57,459	£57,703	£57,992	£287,432
Profit Before Tax	£20,005	£21,000	£22,717	£24,477	£26,653	£114,852
Profit After Tax	£16,204	£17,010	£18,401	£19,826	£21,589	£93,030
Change In Property Value	£12	£12	£23,870	£42,609	£56,700	£123,203
Net Return	£16,216	£17,022	£42,271	£62,435	£78,289	£216,234
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change