Flat
NW2
2 beds
1 bath
Cricklewood Broadway, Cricklewood, London NW2
London, England · NW2
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£15,711
↗ 14%After 5 Years
Change In Property Value
£49,755
↗ 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 | £18,984 | £19,269 | £19,558 | £20,047 | £20,548 | £98,405 |
| Total Expenses | £15,642 | £15,721 | £15,791 | £15,881 | £15,974 | £79,009 |
| Profit Before Tax | £3,342 | £3,548 | £3,767 | £4,165 | £4,574 | £19,396 |
| Profit After Tax | £2,707 | £2,874 | £3,051 | £3,374 | £3,705 | £15,711 |
| Change In Property Value | £4 | £7,300 | £13,031 | £17,340 | £12,080 | £49,755 |
| Net Return | £2,710 | £10,174 | £16,082 | £20,714 | £15,785 | £65,465 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| 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