Flat NW2 0 beds 0 baths

Cricklewood Broadway, London NW2

London, England · NW2

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£3,450

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£24,537

↗ 14%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,360	£9,500	£9,643	£9,884	£10,131	£48,518
Total Expenses	£8,728	£8,792	£8,847	£8,913	£8,980	£44,259
Profit Before Tax	£633	£709	£796	£971	£1,151	£4,260
Profit After Tax	£512	£574	£645	£787	£932	£3,450
Change In Property Value	£2	£3,600	£6,426	£8,551	£5,957	£24,537
Net Return	£514	£4,174	£7,071	£9,338	£6,890	£27,987
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	8%	13%	17%	13%	51%

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