Flat
NW1
2 beds
1 bath
Harmood Street NW1
London, England · NW1
View property listing
Initial Investment
£494,250First YearProfit From Rental Income
£92,974
↗ 19%After 5 Years
Change In Property Value
£142,455
↗ 10%After 5 Years
Return On Investment
48%
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 | £84,924 | £86,198 | £88,353 | £90,562 | £93,278 | £443,315 |
| Total Expenses | £65,244 | £65,417 | £65,676 | £65,940 | £66,255 | £328,532 |
| Profit Before Tax | £19,680 | £20,781 | £22,677 | £24,621 | £27,024 | £114,783 |
| Profit After Tax | £15,941 | £16,832 | £18,368 | £19,943 | £21,889 | £92,974 |
| Change In Property Value | £14 | £14 | £27,601 | £49,267 | £65,560 | £142,455 |
| Net Return | £15,955 | £16,846 | £45,969 | £69,210 | £87,449 | £235,429 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change