Flat
NW1
0 beds
0 baths
Clarence Gardens, London NW1
London, England · NW1
View property listing
Initial Investment
£500,247First YearProfit From Rental Income
£116,720
↗ 23%After 5 Years
Change In Property Value
£144,003
↗ 10%After 5 Years
Return On Investment
52%
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 | £101,400 | £102,921 | £105,494 | £108,131 | £111,375 | £529,322 |
| Total Expenses | £76,126 | £76,523 | £77,009 | £77,506 | £78,058 | £385,223 |
| Profit Before Tax | £25,274 | £26,398 | £28,485 | £30,625 | £33,318 | £144,099 |
| Profit After Tax | £20,472 | £21,382 | £23,073 | £24,806 | £26,987 | £116,720 |
| Change In Property Value | £14 | £14 | £27,900 | £49,802 | £66,273 | £144,003 |
| Net Return | £20,486 | £21,396 | £50,973 | £74,609 | £93,260 | £260,724 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change