Flat NW2 0 beds 1 bath

Windmill Drive, Cricklewood, London NW2

London, England · NW2

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£170

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£24,259

↗ 10%After 5 Years

Return On Investment

34%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,216	£12,399	£12,709	£13,027	£13,418	£63,769
Total Expenses	£12,545	£12,610	£12,684	£12,759	£12,841	£63,438
Profit Before Tax	£-329	£-210	£26	£268	£577	£331
Profit After Tax	£-329	£-210	£26	£217	£467	£170
Change In Property Value	£2	£2	£4,700	£8,390	£11,164	£24,259
Net Return	£-327	£-208	£4,726	£8,607	£11,632	£24,429
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	0%	0%	7%	12%	16%	34%

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