Flat
NW2
3 beds
1 bath
Ashford Court, Ashford Road, Cricklewood NW2
London, England · NW2
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£11,393
↗ 12%After 5 Years
Change In Property Value
£40,894
↗ 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 | £15,600 | £15,834 | £16,072 | £16,473 | £16,885 | £80,864 |
| Total Expenses | £13,213 | £13,286 | £13,351 | £13,433 | £13,516 | £66,798 |
| Profit Before Tax | £2,388 | £2,548 | £2,721 | £3,041 | £3,369 | £14,066 |
| Profit After Tax | £1,934 | £2,064 | £2,204 | £2,463 | £2,729 | £11,393 |
| Change In Property Value | £3 | £6,000 | £10,710 | £14,252 | £9,929 | £40,894 |
| Net Return | £1,937 | £8,064 | £12,914 | £16,715 | £12,658 | £52,287 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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