Flat
W9
2 beds
2 baths
Clarendon Court, London W9
London, England · W9
View property listing
Initial Investment
£296,500First YearProfit From Rental Income
£34,309
↗ 12%After 5 Years
Change In Property Value
£90,841
↗ 10%After 5 Years
Return On Investment
42%
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 | £48,396 | £49,122 | £50,350 | £51,609 | £53,157 | £252,634 |
| Total Expenses | £41,754 | £41,872 | £42,038 | £42,208 | £42,405 | £210,277 |
| Profit Before Tax | £6,642 | £7,250 | £8,312 | £9,401 | £10,752 | £42,357 |
| Profit After Tax | £5,380 | £5,872 | £6,733 | £7,615 | £8,709 | £34,309 |
| Change In Property Value | £9 | £9 | £17,600 | £31,417 | £41,807 | £90,841 |
| Net Return | £5,389 | £5,881 | £24,333 | £39,031 | £50,516 | £125,150 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change