Flat
NW2
1 bed
1 bath
Cricklewood Broadway, Cricklewood NW2
London, England · NW2
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£-2,425
↘ -5%After 5 Years
Change In Property Value
£18,065
↗ 10%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,096 | £9,232 | £9,463 | £9,700 | £9,991 | £47,482 |
| Total Expenses | £9,853 | £9,912 | £9,978 | £10,046 | £10,118 | £49,907 |
| Profit Before Tax | £-757 | £-680 | £-515 | £-346 | £-127 | £-2,425 |
| Profit After Tax | £-757 | £-680 | £-515 | £-346 | £-127 | £-2,425 |
| Change In Property Value | £2 | £2 | £3,500 | £6,248 | £8,314 | £18,065 |
| Net Return | £-755 | £-678 | £2,985 | £5,902 | £8,187 | £15,640 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | -1% | -1% | 6% | 11% | 15% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change