Flat
NW2
1 bed
1 bath
Cedar Road, Cricklewood NW2
London, England · NW2
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£13,033
↗ 13%After 5 Years
Change In Property Value
£44,302
↗ 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 | £16,896 | £17,149 | £17,407 | £17,842 | £18,288 | £87,582 |
| Total Expenses | £14,146 | £14,222 | £14,289 | £14,374 | £14,461 | £71,492 |
| Profit Before Tax | £2,750 | £2,928 | £3,118 | £3,468 | £3,827 | £16,090 |
| Profit After Tax | £2,227 | £2,371 | £2,526 | £2,809 | £3,100 | £13,033 |
| Change In Property Value | £3 | £6,500 | £11,603 | £15,440 | £10,756 | £44,302 |
| Net Return | £2,230 | £8,871 | £14,128 | £18,249 | £13,856 | £57,335 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| 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