Flat NW8 1 bed 1 bath

The Broadley, Marylebone, London NW8

London, England · NW8

Initial Investment

First Year

£244,350First Year

Profit From Rental Income

After 5 Years

£53,684

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£75,460

↗ 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	£47,196	£47,904	£49,102	£50,329	£51,839	£246,370
Total Expenses	£35,722	£35,839	£36,002	£36,168	£36,362	£180,092
Profit Before Tax	£11,474	£12,065	£13,100	£14,161	£15,477	£66,277
Profit After Tax	£9,294	£9,773	£10,611	£11,470	£12,536	£53,684
Change In Property Value	£7	£7	£14,620	£26,097	£34,728	£75,460
Net Return	£9,301	£9,780	£25,231	£37,568	£47,264	£129,145
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