Flat
NW2
2 beds
1 bath
Claremont Road, Cricklewood NW2
London, England · NW2
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£6,406
↗ 5%After 5 Years
Change In Property Value
£41,291
↗ 10%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 | £20,796 | £21,108 | £21,636 | £22,177 | £22,842 | £108,558 |
| Total Expenses | £19,950 | £20,027 | £20,123 | £20,220 | £20,330 | £100,649 |
| Profit Before Tax | £846 | £1,081 | £1,513 | £1,956 | £2,512 | £7,909 |
| Profit After Tax | £686 | £876 | £1,226 | £1,584 | £2,035 | £6,406 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £690 | £880 | £9,226 | £15,865 | £21,038 | £47,698 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change