Flat
NW2
0 beds
1 bath
Windmill Drive, Cricklewood, London NW2
London, England · NW2
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£7,076
↗ 10%After 5 Years
Change In Property Value
£32,034
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,216 | £12,399 | £12,585 | £12,900 | £13,222 | £63,323 |
| Total Expenses | £10,783 | £10,851 | £10,911 | £10,984 | £11,059 | £54,587 |
| Profit Before Tax | £1,433 | £1,548 | £1,675 | £1,916 | £2,164 | £8,735 |
| Profit After Tax | £1,161 | £1,254 | £1,356 | £1,552 | £1,752 | £7,076 |
| Change In Property Value | £2 | £4,700 | £8,390 | £11,164 | £7,778 | £32,034 |
| Net Return | £1,163 | £5,954 | £9,746 | £12,716 | £9,530 | £39,110 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 14% | 18% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change