Flat NW2 1 bed 1 bath

Dairyman Close, Cricklewood NW2

London, England · NW2

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£1,200

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£26,839

↗ 10%After 5 Years

Return On Investment

35%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,524	£13,727	£14,070	£14,422	£14,854	£70,597
Total Expenses	£13,668	£13,734	£13,811	£13,891	£13,976	£69,080
Profit Before Tax	£-144	£-7	£259	£531	£878	£1,517
Profit After Tax	£-144	£-7	£209	£430	£711	£1,200
Change In Property Value	£3	£3	£5,200	£9,282	£12,352	£26,839
Net Return	£-141	£-5	£5,410	£9,713	£13,063	£28,039
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	7%	12%	16%	35%

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