Flat
NW2
1 bed
1 bath
Dairyman Close, Cricklewood NW2
London, England · NW2
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£8,761
↗ 11%After 5 Years
Change In Property Value
£35,442
↗ 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 | £13,524 | £13,727 | £13,933 | £14,281 | £14,638 | £70,103 |
| Total Expenses | £11,718 | £11,788 | £11,850 | £11,926 | £12,005 | £59,287 |
| Profit Before Tax | £1,806 | £1,939 | £2,083 | £2,355 | £2,633 | £10,816 |
| Profit After Tax | £1,463 | £1,570 | £1,687 | £1,907 | £2,133 | £8,761 |
| Change In Property Value | £3 | £5,200 | £9,282 | £12,352 | £8,605 | £35,442 |
| Net Return | £1,466 | £6,770 | £10,969 | £14,259 | £10,738 | £44,202 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| 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