Flat
NW2
4 beds
1 bath
Wotton Road, Cricklewood NW2
London, England · NW2
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£9,956
↗ 6%After 5 Years
Change In Property Value
£51,098
↗ 10%After 5 Years
Return On Investment
38%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,740 | £26,126 | £26,779 | £27,449 | £28,272 | £134,366 |
| Total Expenses | £24,213 | £24,298 | £24,406 | £24,517 | £24,642 | £122,076 |
| Profit Before Tax | £1,527 | £1,828 | £2,373 | £2,932 | £3,630 | £12,291 |
| Profit After Tax | £1,237 | £1,481 | £1,922 | £2,375 | £2,941 | £9,956 |
| Change In Property Value | £5 | £5 | £9,900 | £17,672 | £23,516 | £51,098 |
| Net Return | £1,242 | £1,486 | £11,823 | £20,047 | £26,457 | £61,054 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change