Flat
NW8
2 beds
2 baths
The Broadley, Marylebone, London NW8
London, England · NW8
View property listing
Initial Investment
£441,650First YearProfit From Rental Income
£97,710
↗ 22%After 5 Years
Change In Property Value
£128,881
↗ 10%After 5 Years
Return On Investment
51%
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 | £80,616 | £81,825 | £83,871 | £85,968 | £88,547 | £420,826 |
| Total Expenses | £59,596 | £59,763 | £60,010 | £60,264 | £60,564 | £300,197 |
| Profit Before Tax | £21,020 | £22,062 | £23,861 | £25,704 | £27,982 | £120,629 |
| Profit After Tax | £17,026 | £17,871 | £19,327 | £20,820 | £22,666 | £97,710 |
| Change In Property Value | £12 | £12 | £24,970 | £44,572 | £59,313 | £128,881 |
| Net Return | £17,039 | £17,883 | £44,298 | £65,392 | £81,979 | £226,591 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change