Flat
NW1
2 beds
2 baths
The Henson, Oval Road, London NW1
London, England · NW1
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£49,040
↗ 15%After 5 Years
Change In Property Value
£98,067
↗ 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 | £60,252 | £61,156 | £62,685 | £64,252 | £66,179 | £314,524 |
| Total Expenses | £50,241 | £50,482 | £50,775 | £51,075 | £51,407 | £253,980 |
| Profit Before Tax | £10,011 | £10,674 | £11,910 | £13,177 | £14,773 | £60,544 |
| Profit After Tax | £8,109 | £8,646 | £9,647 | £10,673 | £11,966 | £49,040 |
| Change In Property Value | £10 | £10 | £19,000 | £33,916 | £45,132 | £98,067 |
| Net Return | £8,118 | £8,655 | £28,647 | £44,589 | £57,098 | £147,108 |
| 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