Flat
NW2
1 bed
1 bath
Cricklewood Broadway, Cricklewood NW2
London, England · NW2
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£3,104
↗ 6%After 5 Years
Change In Property Value
£23,855
↗ 14%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,096 | £9,232 | £9,371 | £9,605 | £9,845 | £47,150 |
| Total Expenses | £8,540 | £8,604 | £8,659 | £8,724 | £8,791 | £43,317 |
| Profit Before Tax | £556 | £629 | £712 | £881 | £1,055 | £3,832 |
| Profit After Tax | £450 | £509 | £577 | £714 | £854 | £3,104 |
| Change In Property Value | £2 | £3,500 | £6,248 | £8,314 | £5,792 | £23,855 |
| Net Return | £452 | £4,009 | £6,824 | £9,028 | £6,646 | £26,959 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 7% | 13% | 17% | 12% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change