Flat
NW2
4 beds
3 baths
Cricklewood Broadway, Cricklewood NW2
London, England · NW2
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£28,727
↗ 8%After 5 Years
Change In Property Value
£103,229
↗ 10%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £51,996 | £52,776 | £54,095 | £55,448 | £57,111 | £271,426 |
| Total Expenses | £46,875 | £46,999 | £47,173 | £47,353 | £47,562 | £235,961 |
| Profit Before Tax | £5,121 | £5,777 | £6,922 | £8,095 | £9,550 | £35,465 |
| Profit After Tax | £4,148 | £4,680 | £5,607 | £6,557 | £7,735 | £28,727 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £4,158 | £4,690 | £25,607 | £42,258 | £55,243 | £131,955 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change