Flat NW2 1 bed 1 bath

Anson Road, Cricklewood NW2

London, England · NW2

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£5,290

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£38,195

↗ 10%After 5 Years

Return On Investment

37%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,236	£19,525	£20,013	£20,513	£21,128	£100,415
Total Expenses	£18,603	£18,678	£18,770	£18,864	£18,968	£93,883
Profit Before Tax	£633	£846	£1,243	£1,649	£2,160	£6,531
Profit After Tax	£512	£686	£1,007	£1,336	£1,750	£5,290
Change In Property Value	£4	£4	£7,400	£13,209	£17,578	£38,195
Net Return	£516	£689	£8,407	£14,545	£19,328	£43,485
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	7%	12%	16%	37%

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