Flat
NW2
1 bed
1 bath
Dover Close, Cricklewood NW2
London, England · NW2
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£9,754
↗ 12%After 5 Years
Change In Property Value
£37,486
↗ 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 | £14,304 | £14,519 | £14,736 | £15,105 | £15,482 | £74,146 |
| Total Expenses | £12,279 | £12,350 | £12,413 | £12,491 | £12,572 | £62,105 |
| Profit Before Tax | £2,025 | £2,169 | £2,324 | £2,613 | £2,911 | £12,041 |
| Profit After Tax | £1,641 | £1,757 | £1,882 | £2,117 | £2,358 | £9,754 |
| Change In Property Value | £3 | £5,500 | £9,818 | £13,064 | £9,102 | £37,486 |
| Net Return | £1,643 | £7,257 | £11,700 | £15,181 | £11,459 | £47,240 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 12% |
| 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