Flat
NW1
0 beds
1 bath
Osnaburgh Street, Regent's Park NW1
London, England · NW1
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£23,141
↗ 11%After 5 Years
Change In Property Value
£67,099
↗ 10%After 5 Years
Return On Investment
42%
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 | £41,220 | £41,838 | £42,884 | £43,956 | £45,275 | £215,174 |
| Total Expenses | £36,833 | £37,054 | £37,307 | £37,566 | £37,846 | £186,605 |
| Profit Before Tax | £4,387 | £4,785 | £5,577 | £6,390 | £7,429 | £28,569 |
| Profit After Tax | £3,554 | £3,875 | £4,518 | £5,176 | £6,018 | £23,141 |
| Change In Property Value | £7 | £7 | £13,000 | £23,205 | £30,880 | £67,099 |
| Net Return | £3,560 | £3,882 | £17,518 | £28,382 | £36,898 | £90,239 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change