Flat NW1 1 bed 1 bath

Clarence Gardens, London NW1

London, England · NW1

Initial Investment

First Year

£109,247First Year

Profit From Rental Income

After 5 Years

£1,301

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£47,028

↗ 14%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,484	£14,701	£14,922	£15,295	£15,677	£75,079
Total Expenses	£14,549	£14,620	£14,683	£14,763	£14,843	£73,458
Profit Before Tax	£-65	£81	£238	£532	£834	£1,621
Profit After Tax	£-65	£66	£193	£431	£675	£1,301
Change In Property Value	£3	£6,900	£12,316	£16,390	£11,418	£47,028
Net Return	£-61	£6,966	£12,510	£16,821	£12,093	£48,328
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	0%	6%	11%	15%	11%	44%

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