Flat NW8 1 bed 1 bath

The Broadley, Marylebone, London NW8

London, England · NW8

Initial Investment

First Year

£266,925First Year

Profit From Rental Income

After 5 Years

£59,166

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£82,118

↗ 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	£51,360	£52,130	£53,434	£54,770	£56,413	£268,106
Total Expenses	£38,697	£38,821	£38,994	£39,171	£39,378	£195,061
Profit Before Tax	£12,663	£13,310	£14,440	£15,598	£17,034	£73,045
Profit After Tax	£10,257	£10,781	£11,696	£12,635	£13,798	£59,166
Change In Property Value	£8	£8	£15,910	£28,400	£37,792	£82,118
Net Return	£10,265	£10,789	£27,607	£41,035	£51,590	£141,285
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