Flat
NW2
1 bed
1 bath
Osborne Road, London NW2
London, England · NW2
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£17,997
↗ 14%After 5 Years
Change In Property Value
£54,526
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,796 | £21,108 | £21,425 | £21,960 | £22,509 | £107,798 |
| Total Expenses | £16,950 | £17,031 | £17,103 | £17,199 | £17,296 | £85,579 |
| Profit Before Tax | £3,846 | £4,077 | £4,321 | £4,761 | £5,213 | £22,219 |
| Profit After Tax | £3,116 | £3,302 | £3,500 | £3,857 | £4,222 | £17,997 |
| Change In Property Value | £4 | £8,000 | £14,280 | £19,003 | £13,239 | £54,526 |
| Net Return | £3,120 | £11,303 | £17,780 | £22,859 | £17,461 | £72,523 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change