Flat
NW2
1 bed
1 bath
Cricklewood Broadway, London NW2
London, England · NW2
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£-5,869
↘ -19%After 5 Years
Change In Property Value
£10,323
↗ 10%After 5 Years
Return On Investment
14%
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 | £5,406 | £5,541 | £5,707 | £27,124 |
| Total Expenses | £6,487 | £6,541 | £6,597 | £6,654 | £6,714 | £32,993 |
| Profit Before Tax | £-1,291 | £-1,267 | £-1,191 | £-1,113 | £-1,007 | £-5,869 |
| Profit After Tax | £-1,291 | £-1,267 | £-1,191 | £-1,113 | £-1,007 | £-5,869 |
| Change In Property Value | £1 | £1 | £2,000 | £3,570 | £4,751 | £10,323 |
| Net Return | £-1,290 | £-1,266 | £809 | £2,457 | £3,744 | £4,454 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change