Flat
N6
2 beds
2 baths
Claremont Road, London N6
London, England · N6
View property listing
Initial Investment
£226,500First YearProfit From Rental Income
£49,908
↗ 22%After 5 Years
Change In Property Value
£70,195
↗ 10%After 5 Years
Return On Investment
53%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £43,908 | £44,567 | £45,681 | £46,823 | £48,227 | £229,206 |
| Total Expenses | £33,242 | £33,351 | £33,502 | £33,658 | £33,838 | £167,590 |
| Profit Before Tax | £10,666 | £11,216 | £12,178 | £13,165 | £14,389 | £61,615 |
| Profit After Tax | £8,640 | £9,085 | £9,865 | £10,664 | £11,655 | £49,908 |
| Change In Property Value | £7 | £7 | £13,600 | £24,276 | £32,305 | £70,195 |
| Net Return | £8,646 | £9,092 | £23,465 | £34,940 | £43,961 | £120,104 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change