Flat
W9
2 beds
2 baths
Clarendon Court, London W9
London, England · W9
View property listing
Initial Investment
£296,500First YearProfit From Rental Income
£31,744
↗ 11%After 5 Years
Change In Property Value
£90,841
↗ 10%After 5 Years
Return On Investment
41%
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 | £56,820 | £57,672 | £59,114 | £60,592 | £62,410 | £296,608 |
| Total Expenses | £50,782 | £51,102 | £51,465 | £51,836 | £52,235 | £257,418 |
| Profit Before Tax | £6,038 | £6,571 | £7,650 | £8,756 | £10,175 | £39,190 |
| Profit After Tax | £4,891 | £5,322 | £6,196 | £7,093 | £8,242 | £31,744 |
| Change In Property Value | £9 | £9 | £17,600 | £31,417 | £41,807 | £90,841 |
| Net Return | £4,900 | £5,331 | £23,797 | £38,509 | £50,048 | £122,585 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change