Flat W9 2 beds 2 baths

Clarendon Court, London W9

London, England · W9

Initial Investment

First Year

£296,500First Year

Profit From Rental Income

After 5 Years

£-60,983

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£90,841

↗ 10%After 5 Years

Return On Investment

10%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,400	£26,796	£27,466	£28,153	£28,997	£137,812
Total Expenses	£39,554	£39,640	£39,750	£39,862	£39,989	£198,794
Profit Before Tax	£-13,154	£-12,844	£-12,284	£-11,710	£-10,992	£-60,983
Profit After Tax	£-13,154	£-12,844	£-12,284	£-11,710	£-10,992	£-60,983
Change In Property Value	£9	£9	£17,600	£31,417	£41,807	£90,841
Net Return	£-13,145	£-12,835	£5,317	£19,707	£30,814	£29,858
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	-4%	-4%	2%	7%	10%	10%

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