Flat NW1 2 beds 2 baths

The Henson, Oval Road, London NW1

London, England · NW1

Initial Investment

First Year

£312,250First Year

Profit From Rental Income

After 5 Years

£36,562

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£95,486

↗ 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	£58,668	£59,548	£61,037	£62,563	£64,440	£306,255
Total Expenses	£51,566	£51,861	£52,203	£52,553	£52,933	£261,117
Profit Before Tax	£7,102	£7,687	£8,833	£10,009	£11,506	£45,138
Profit After Tax	£5,752	£6,226	£7,155	£8,107	£9,320	£36,562
Change In Property Value	£9	£9	£18,500	£33,023	£43,944	£95,486
Net Return	£5,762	£6,236	£25,655	£41,131	£53,265	£132,048
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	8%	13%	17%	42%

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