Flat
NW2
2 beds
1 bath
Minster Road, Cricklewood, London NW2
London, England · NW2
View property listing
Initial Investment
£198,150First YearProfit From Rental Income
£31,199
↗ 16%After 5 Years
Change In Property Value
£81,652
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,152 | £31,619 | £32,094 | £32,896 | £33,718 | £161,479 |
| Total Expenses | £24,388 | £24,485 | £24,573 | £24,695 | £24,820 | £122,961 |
| Profit Before Tax | £6,764 | £7,135 | £7,520 | £8,201 | £8,898 | £38,518 |
| Profit After Tax | £5,479 | £5,779 | £6,092 | £6,643 | £7,208 | £31,199 |
| Change In Property Value | £6 | £11,980 | £21,385 | £28,457 | £19,825 | £81,652 |
| Net Return | £5,485 | £17,759 | £27,476 | £35,099 | £27,032 | £112,851 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change