Flat NW1 1 bed 1 bath

Clarence Gardens, London NW1

London, England · NW1

Initial Investment

First Year

£109,247First Year

Profit From Rental Income

After 5 Years

£16,445

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£35,613

↗ 10%After 5 Years

Return On Investment

48%

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	£21,876	£22,204	£22,759	£23,328	£24,028	£114,196
Total Expenses	£18,563	£18,658	£18,771	£18,887	£19,014	£93,894
Profit Before Tax	£3,313	£3,546	£3,988	£4,441	£5,014	£20,302
Profit After Tax	£2,683	£2,872	£3,230	£3,597	£4,061	£16,445
Change In Property Value	£3	£3	£6,900	£12,317	£16,390	£35,613
Net Return	£2,687	£2,876	£10,130	£15,914	£20,451	£52,058
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	15%	19%	48%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change