Flat
NW2
1 bed
1 bath
Windmill Drive, Cricklewood NW2
London, England · NW2
View property listing
Initial Investment
£110,982First YearProfit From Rental Income
£14,679
↗ 13%After 5 Years
Change In Property Value
£47,703
↗ 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 | £18,192 | £18,465 | £18,742 | £19,210 | £19,691 | £94,300 |
| Total Expenses | £15,079 | £15,156 | £15,225 | £15,314 | £15,404 | £76,177 |
| Profit Before Tax | £3,113 | £3,309 | £3,517 | £3,897 | £4,286 | £18,122 |
| Profit After Tax | £2,522 | £2,680 | £2,849 | £3,156 | £3,472 | £14,679 |
| Change In Property Value | £3 | £6,999 | £12,493 | £16,625 | £11,582 | £47,703 |
| Net Return | £2,525 | £9,679 | £15,342 | £19,782 | £15,054 | £62,382 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| 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