Flat
NW2
1 bed
1 bath
Dover Close, Cricklewood NW2
London, England · NW2
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£1,779
↗ 2%After 5 Years
Change In Property Value
£28,388
↗ 10%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,304 | £14,519 | £14,882 | £15,254 | £15,711 | £74,669 |
| Total Expenses | £14,341 | £14,408 | £14,488 | £14,569 | £14,657 | £72,463 |
| Profit Before Tax | £-37 | £110 | £394 | £685 | £1,054 | £2,206 |
| Profit After Tax | £-37 | £89 | £319 | £555 | £854 | £1,779 |
| Change In Property Value | £3 | £3 | £5,500 | £9,818 | £13,065 | £28,388 |
| Net Return | £-34 | £92 | £5,819 | £10,372 | £13,918 | £30,167 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change