Flat
NW2
1 bed
1 bath
Anson Road, Cricklewood NW2
London, England · NW2
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£16,011
↗ 14%After 5 Years
Change In Property Value
£50,436
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,236 | £19,525 | £19,817 | £20,313 | £20,821 | £99,711 |
| Total Expenses | £15,828 | £15,907 | £15,977 | £16,069 | £16,162 | £79,944 |
| Profit Before Tax | £3,408 | £3,617 | £3,840 | £4,244 | £4,658 | £19,767 |
| Profit After Tax | £2,760 | £2,930 | £3,110 | £3,438 | £3,773 | £16,011 |
| Change In Property Value | £4 | £7,400 | £13,209 | £17,578 | £12,246 | £50,436 |
| Net Return | £2,764 | £10,330 | £16,319 | £21,015 | £16,019 | £66,448 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change