Flat NW2 3 beds 2 baths

Wilkinson Close, Cricklewood, London NW2

London, England · NW2

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£11,986

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 10%After 5 Years

Return On Investment

38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,596	£29,025	£29,751	£30,494	£31,409	£149,275
Total Expenses	£26,681	£26,770	£26,885	£27,004	£27,138	£134,477
Profit Before Tax	£1,915	£2,255	£2,865	£3,491	£4,272	£14,798
Profit After Tax	£1,551	£1,827	£2,321	£2,828	£3,460	£11,986
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£1,557	£1,832	£13,321	£22,463	£29,589	£68,762
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	7%	12%	16%	38%

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