Flat NW2 4 beds 3 baths

Cricklewood Broadway, Cricklewood NW2

London, England · NW2

Initial Investment

First Year

£342,250First Year

Profit From Rental Income

After 5 Years

£57,712

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£136,314

↗ 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	£51,996	£52,776	£53,568	£54,907	£56,279	£269,526
Total Expenses	£39,375	£39,503	£39,623	£39,799	£39,978	£198,277
Profit Before Tax	£12,621	£13,273	£13,945	£15,108	£16,301	£71,249
Profit After Tax	£10,223	£10,751	£11,295	£12,238	£13,204	£57,712
Change In Property Value	£10	£20,000	£35,700	£47,507	£33,097	£136,314
Net Return	£10,233	£30,752	£46,996	£59,745	£46,300	£194,026
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	14%	17%	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