Flat
NW1
4 beds
1 bath
Harmood Street, London NW1
London, England · NW1
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£40,224
↗ 20%After 5 Years
Change In Property Value
£61,937
↗ 10%After 5 Years
Return On Investment
51%
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 | £38,052 | £38,623 | £39,588 | £40,578 | £41,795 | £198,637 |
| Total Expenses | £29,542 | £29,644 | £29,782 | £29,923 | £30,086 | £148,977 |
| Profit Before Tax | £8,510 | £8,979 | £9,807 | £10,655 | £11,709 | £49,660 |
| Profit After Tax | £6,893 | £7,273 | £7,943 | £8,630 | £9,485 | £40,224 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £6,899 | £7,279 | £19,944 | £30,051 | £37,989 | £102,162 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change