Flat
NW8
2 beds
2 baths
The Broadley, Marylebone, London NW8
London, England · NW8
View property listing
Initial Investment
£391,450First YearProfit From Rental Income
£87,006
↗ 22%After 5 Years
Change In Property Value
£115,926
↗ 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 | £72,504 | £73,592 | £75,431 | £77,317 | £79,637 | £378,481 |
| Total Expenses | £53,805 | £53,960 | £54,187 | £54,420 | £54,694 | £271,066 |
| Profit Before Tax | £18,699 | £19,631 | £21,244 | £22,898 | £24,942 | £107,414 |
| Profit After Tax | £15,146 | £15,901 | £17,208 | £18,547 | £20,203 | £87,006 |
| Change In Property Value | £11 | £11 | £22,460 | £40,092 | £53,351 | £115,926 |
| Net Return | £15,157 | £15,913 | £39,668 | £58,639 | £73,554 | £202,931 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change