Flat NW8 0 beds 1 bath

The Broadley, Marylebone, London NW8

London, England · NW8

Initial Investment

First Year

£210,400First Year

Profit From Rental Income

After 5 Years

£45,433

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£65,447

↗ 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	£40,932	£41,546	£42,585	£43,649	£44,959	£213,671
Total Expenses	£31,247	£31,355	£31,501	£31,652	£31,825	£157,580
Profit Before Tax	£9,685	£10,191	£11,083	£11,998	£13,133	£56,090
Profit After Tax	£7,845	£8,255	£8,977	£9,718	£10,638	£45,433
Change In Property Value	£6	£6	£12,680	£22,634	£30,120	£65,447
Net Return	£7,851	£8,261	£21,658	£32,352	£40,758	£110,880
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	53%

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