Flat NW2 3 beds 2 baths

Cotswold Gardens, Cricklewood NW2

London, England · NW2

Initial Investment

First Year

£156,500First Year

Profit From Rental Income

After 5 Years

£23,308

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£65,431

↗ 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	£24,960	£25,334	£25,714	£26,357	£27,016	£129,382
Total Expenses	£19,940	£20,027	£20,106	£20,213	£20,321	£100,608
Profit Before Tax	£5,020	£5,307	£5,608	£6,145	£6,695	£28,775
Profit After Tax	£4,066	£4,299	£4,542	£4,977	£5,423	£23,308
Change In Property Value	£5	£9,600	£17,136	£22,803	£15,886	£65,431
Net Return	£4,071	£13,899	£21,679	£27,781	£21,309	£88,738
Return From Rental Income (%)	3%	3%	3%	3%	3%	15%
Total Net Return (%)	3%	9%	14%	18%	14%	57%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change