Flat NW2 2 beds 1 bath

Dairyman Close, Cricklewood NW2

London, England · NW2

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£5,491

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£38,711

↗ 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	£19,500	£19,792	£20,287	£20,794	£21,418	£101,793
Total Expenses	£18,828	£18,903	£18,996	£19,090	£19,195	£95,013
Profit Before Tax	£672	£889	£1,291	£1,704	£2,223	£6,779
Profit After Tax	£544	£720	£1,046	£1,380	£1,801	£5,491
Change In Property Value	£4	£4	£7,500	£13,388	£17,815	£38,711
Net Return	£548	£724	£8,546	£14,768	£19,616	£44,202
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
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