Flat NW2 1 bed 1 bath

Claremont Quarter, Claremont Road, London NW2

London, England · NW2

Initial Investment

First Year

£152,997First Year

Profit From Rental Income

After 5 Years

£25,017

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£48,517

↗ 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	£30,348	£30,803	£31,573	£32,363	£33,334	£158,421
Total Expenses	£25,217	£25,344	£25,497	£25,653	£25,826	£127,536
Profit Before Tax	£5,131	£5,460	£6,077	£6,710	£7,508	£30,885
Profit After Tax	£4,156	£4,422	£4,922	£5,435	£6,081	£25,017
Change In Property Value	£5	£5	£9,400	£16,779	£22,328	£48,517
Net Return	£4,161	£4,427	£14,322	£22,214	£28,410	£73,534
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	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