Flat
NW1
3 beds
2 baths
Harmood Street, Camden, London NW1
London, England · NW1
View property listing
Initial Investment
£501,850First YearProfit From Rental Income
£73,213
↗ 15%After 5 Years
Change In Property Value
£144,417
↗ 10%After 5 Years
Return On Investment
43%
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 | £88,728 | £90,059 | £92,310 | £94,618 | £97,457 | £463,172 |
| Total Expenses | £73,751 | £74,100 | £74,526 | £74,963 | £75,446 | £372,786 |
| Profit Before Tax | £14,977 | £15,959 | £17,784 | £19,655 | £22,010 | £90,386 |
| Profit After Tax | £12,131 | £12,927 | £14,405 | £15,921 | £17,828 | £73,213 |
| Change In Property Value | £14 | £14 | £27,981 | £49,945 | £66,463 | £144,417 |
| Net Return | £12,145 | £12,941 | £42,386 | £65,866 | £84,291 | £217,629 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 8% | 13% | 17% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change