Flat
NW1
0 beds
0 baths
Clarence Gardens, London NW1
London, England · NW1
View property listing
Initial Investment
£500,247First YearProfit From Rental Income
£153,263
↗ 31%After 5 Years
Change In Property Value
£144,003
↗ 10%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £101,400 | £102,921 | £105,494 | £108,131 | £111,375 | £529,322 |
| Total Expenses | £67,486 | £67,685 | £67,985 | £68,292 | £68,659 | £340,108 |
| Profit Before Tax | £33,914 | £35,236 | £37,509 | £39,839 | £42,716 | £189,214 |
| Profit After Tax | £27,470 | £28,542 | £30,382 | £32,270 | £34,600 | £153,263 |
| Change In Property Value | £14 | £14 | £27,900 | £49,802 | £66,273 | £144,003 |
| Net Return | £27,484 | £28,555 | £58,283 | £82,072 | £100,873 | £297,267 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 5% | 6% | 12% | 16% | 20% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change