Flat N6 2 beds 2 baths

Claremont Road, London N6

London, England · N6

Initial Investment

First Year

£226,500First Year

Profit From Rental Income

After 5 Years

£69,935

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£92,694

↗ 14%After 5 Years

Return On Investment

72%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£44,196	£44,859	£45,532	£46,670	£47,837	£229,094
Total Expenses	£28,299	£28,415	£28,523	£28,679	£28,838	£142,754
Profit Before Tax	£15,897	£16,444	£17,009	£17,991	£18,999	£86,340
Profit After Tax	£12,877	£13,320	£13,777	£14,573	£15,389	£69,935
Change In Property Value	£7	£13,600	£24,276	£32,305	£22,506	£92,694
Net Return	£12,884	£26,920	£38,053	£46,878	£37,895	£162,629
Return From Rental Income (%)	6%	6%	6%	6%	7%	31%
Total Net Return (%)	6%	12%	17%	21%	17%	72%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change