Flat
NW2
2 beds
1 bath
Dairyman Close, Cricklewood NW2
London, England · NW2
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£16,358
↗ 14%After 5 Years
Change In Property Value
£51,118
↗ 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 | £19,500 | £19,792 | £20,089 | £20,592 | £21,106 | £101,080 |
| Total Expenses | £16,016 | £16,095 | £16,166 | £16,258 | £16,352 | £80,885 |
| Profit Before Tax | £3,484 | £3,698 | £3,924 | £4,334 | £4,755 | £20,194 |
| Profit After Tax | £2,822 | £2,995 | £3,178 | £3,511 | £3,851 | £16,358 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £2,826 | £10,495 | £16,566 | £21,326 | £16,262 | £67,475 |
| Return From Rental Income (%) | 2% | 3% | 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