Flat NW1 2 beds 1 bath

Osnaburgh Street, Euston NW1

London, England · NW1

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£26,135

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 10%After 5 Years

Return On Investment

50%

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	£28,536	£28,964	£29,688	£30,430	£31,343	£148,962
Total Expenses	£23,107	£23,205	£23,329	£23,456	£23,599	£116,697
Profit Before Tax	£5,429	£5,759	£6,359	£6,974	£7,745	£32,265
Profit After Tax	£4,397	£4,665	£5,151	£5,649	£6,273	£26,135
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£4,402	£4,669	£14,151	£21,714	£27,651	£72,587
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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