Flat
NW1
3 beds
1 bath
Harmood House, Harmood Street NW1
London, England · NW1
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£36,380
↗ 20%After 5 Years
Change In Property Value
£56,776
↗ 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 | £34,884 | £35,407 | £36,292 | £37,200 | £38,316 | £182,099 |
| Total Expenses | £27,200 | £27,295 | £27,425 | £27,557 | £27,709 | £137,185 |
| Profit Before Tax | £7,684 | £8,112 | £8,868 | £9,643 | £10,607 | £44,914 |
| Profit After Tax | £6,224 | £6,571 | £7,183 | £7,811 | £8,592 | £36,380 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £6,230 | £6,576 | £18,183 | £27,446 | £34,721 | £93,156 |
| 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