Flat
NW1
1 bed
1 bath
Osnaburgh Street, Great Portland Street NW1
London, England · NW1
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£19,198
↗ 12%After 5 Years
Change In Property Value
£51,098
↗ 10%After 5 Years
Return On Investment
43%
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 | £31,392 | £31,863 | £32,659 | £33,476 | £34,480 | £163,870 |
| Total Expenses | £27,678 | £27,838 | £28,023 | £28,212 | £28,417 | £140,169 |
| Profit Before Tax | £3,714 | £4,025 | £4,636 | £5,264 | £6,063 | £23,702 |
| Profit After Tax | £3,008 | £3,260 | £3,755 | £4,264 | £4,911 | £19,198 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £3,013 | £3,265 | £13,656 | £21,936 | £28,427 | £70,297 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 14% | 18% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change