Flat
NW1
2 beds
1 bath
Oval Road, London NW1
London, England · NW1
View property listing
Initial Investment
£209,000First YearProfit From Rental Income
£31,820
↗ 15%After 5 Years
Change In Property Value
£65,034
↗ 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 | £39,960 | £40,559 | £41,573 | £42,613 | £43,891 | £208,597 |
| Total Expenses | £33,487 | £33,651 | £33,849 | £34,051 | £34,275 | £169,312 |
| Profit Before Tax | £6,473 | £6,909 | £7,725 | £8,562 | £9,616 | £39,284 |
| Profit After Tax | £5,243 | £5,596 | £6,257 | £6,935 | £7,789 | £31,820 |
| Change In Property Value | £6 | £6 | £12,600 | £22,491 | £29,930 | £65,034 |
| Net Return | £5,249 | £5,602 | £18,857 | £29,426 | £37,719 | £96,854 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change