Flat
NW1
0 beds
1 bath
Oakley Square, Somers Town NW1
London, England · NW1
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£9,399
↗ 12%After 5 Years
Change In Property Value
£26,839
↗ 10%After 5 Years
Return On Investment
46%
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 | £16,488 | £16,735 | £17,154 | £17,583 | £18,110 | £86,070 |
| Total Expenses | £14,699 | £14,787 | £14,888 | £14,990 | £15,101 | £74,466 |
| Profit Before Tax | £1,789 | £1,948 | £2,266 | £2,592 | £3,009 | £11,604 |
| Profit After Tax | £1,449 | £1,578 | £1,836 | £2,100 | £2,437 | £9,399 |
| Change In Property Value | £3 | £3 | £5,200 | £9,282 | £12,352 | £26,839 |
| Net Return | £1,451 | £1,581 | £7,036 | £11,382 | £14,789 | £36,239 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change