Flat NW2 2 beds 1 bath

Claremont Quarter, Claremont Road, London NW2

London, England · NW2

Initial Investment

First Year

£198,497First Year

Profit From Rental Income

After 5 Years

£13,862

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£61,937

↗ 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	£31,200	£31,668	£32,460	£33,271	£34,269	£162,868
Total Expenses	£28,925	£29,018	£29,140	£29,265	£29,407	£145,754
Profit Before Tax	£2,275	£2,650	£3,320	£4,006	£4,862	£17,114
Profit After Tax	£1,843	£2,147	£2,689	£3,245	£3,938	£13,862
Change In Property Value	£6	£6	£12,000	£21,420	£28,504	£61,937
Net Return	£1,849	£2,153	£14,689	£24,665	£32,443	£75,799
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