Flat NW2 3 beds 2 baths

Claremont Quarter, Claremont Road, London NW2

London, England · NW2

Initial Investment

First Year

£205,497First Year

Profit From Rental Income

After 5 Years

£14,622

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£64,001

↗ 10%After 5 Years

Return On Investment

38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,244	£32,728	£33,546	£34,384	£35,416	£168,318
Total Expenses	£29,823	£29,917	£30,042	£30,170	£30,315	£150,267
Profit Before Tax	£2,421	£2,811	£3,504	£4,215	£5,101	£18,051
Profit After Tax	£1,961	£2,277	£2,838	£3,414	£4,132	£14,622
Change In Property Value	£6	£6	£12,400	£22,134	£29,454	£64,001
Net Return	£1,967	£2,283	£15,238	£25,548	£33,586	£78,623
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	7%	12%	16%	38%

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