Flat
W9
2 beds
2 baths
Clarendon Court, London W9
London, England · W9
View property listing
Initial Investment
£296,500First YearProfit From Rental Income
£-28,857
↘ -10%After 5 Years
Change In Property Value
£119,956
↗ 14%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,400 | £26,796 | £27,198 | £27,878 | £28,575 | £136,847 |
| Total Expenses | £32,954 | £33,044 | £33,125 | £33,235 | £33,347 | £165,704 |
| Profit Before Tax | £-6,554 | £-6,248 | £-5,927 | £-5,357 | £-4,772 | £-28,857 |
| Profit After Tax | £-6,554 | £-6,248 | £-5,927 | £-5,357 | £-4,772 | £-28,857 |
| Change In Property Value | £9 | £17,600 | £31,416 | £41,806 | £29,125 | £119,956 |
| Net Return | £-6,545 | £11,353 | £25,489 | £36,449 | £24,353 | £91,099 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | -2% | 4% | 9% | 12% | 8% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change