Flat
NW1
1 bed
1 bath
Harmood Street, Camden, London NW1
London, England · NW1
View property listing
Initial Investment
£243,300First YearProfit From Rental Income
£37,101
↗ 15%After 5 Years
Change In Property Value
£75,150
↗ 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 | £46,176 | £46,869 | £48,040 | £49,241 | £50,719 | £241,045 |
| Total Expenses | £38,618 | £38,805 | £39,032 | £39,264 | £39,521 | £195,241 |
| Profit Before Tax | £7,558 | £8,064 | £9,008 | £9,977 | £11,197 | £45,804 |
| Profit After Tax | £6,122 | £6,532 | £7,297 | £8,081 | £9,070 | £37,101 |
| Change In Property Value | £7 | £7 | £14,560 | £25,990 | £34,585 | £75,150 |
| Net Return | £6,129 | £6,539 | £21,857 | £34,071 | £43,655 | £112,252 |
| 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