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
£55,097
↗ 22%After 5 Years
Change In Property Value
£77,163
↗ 10%After 5 Years
Return On Investment
53%
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 | £48,264 | £48,988 | £50,213 | £51,468 | £53,012 | £251,945 |
| Total Expenses | £36,483 | £36,602 | £36,767 | £36,937 | £37,134 | £183,923 |
| Profit Before Tax | £11,781 | £12,386 | £13,445 | £14,531 | £15,878 | £68,022 |
| Profit After Tax | £9,542 | £10,033 | £10,891 | £11,770 | £12,861 | £55,097 |
| Change In Property Value | £7 | £7 | £14,950 | £26,686 | £35,512 | £77,163 |
| Net Return | £9,550 | £10,040 | £25,841 | £38,457 | £48,373 | £132,261 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change