Flat
NW2
1 bed
1 bath
Cricklewood Broadway, London NW2
London, England · NW2
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£-2,296
↘ -7%After 5 Years
Change In Property Value
£13,631
↗ 14%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,196 | £5,274 | £5,353 | £5,487 | £5,624 | £26,934 |
| Total Expenses | £5,737 | £5,795 | £5,844 | £5,899 | £5,955 | £29,230 |
| Profit Before Tax | £-541 | £-521 | £-491 | £-412 | £-331 | £-2,296 |
| Profit After Tax | £-541 | £-521 | £-491 | £-412 | £-331 | £-2,296 |
| Change In Property Value | £1 | £2,000 | £3,570 | £4,751 | £3,310 | £13,631 |
| Net Return | £-540 | £1,479 | £3,079 | £4,339 | £2,978 | £11,335 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | 5% | 10% | 14% | 10% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change