Flat
NW1
2 beds
1 bath
Oakley Square, London NW1
London, England · NW1
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£16,534
↗ 11%After 5 Years
Change In Property Value
£49,034
↗ 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 | £30,132 | £30,584 | £31,349 | £32,132 | £33,096 | £157,293 |
| Total Expenses | £27,015 | £27,179 | £27,366 | £27,557 | £27,764 | £136,880 |
| Profit Before Tax | £3,117 | £3,405 | £3,983 | £4,575 | £5,333 | £20,413 |
| Profit After Tax | £2,525 | £2,758 | £3,226 | £3,706 | £4,319 | £16,534 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £2,530 | £2,763 | £12,726 | £20,664 | £26,885 | £65,568 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change