Flat
W10
1 bed
1 bath
Clement House, 135 Dalgarno Gardens, London W10
London, England · W10
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£12,162
↗ 9%After 5 Years
Change In Property Value
£43,872
↗ 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 | £23,364 | £23,714 | £24,307 | £24,915 | £25,662 | £121,963 |
| Total Expenses | £21,198 | £21,279 | £21,382 | £21,486 | £21,604 | £106,949 |
| Profit Before Tax | £2,166 | £2,435 | £2,926 | £3,429 | £4,059 | £15,014 |
| Profit After Tax | £1,754 | £1,972 | £2,370 | £2,777 | £3,288 | £12,162 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £1,758 | £1,977 | £10,870 | £17,950 | £23,478 | £56,034 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 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