Flat NW2 2 beds 1 bath

Dairyman Close, Cricklewood NW2

London, England · NW2

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£22,263

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

53%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,596	£22,935	£23,508	£24,096	£24,819	£117,954
Total Expenses	£17,916	£17,990	£18,086	£18,183	£18,293	£90,469
Profit Before Tax	£4,680	£4,944	£5,423	£5,913	£6,525	£27,485
Profit After Tax	£3,791	£4,005	£4,392	£4,789	£5,286	£22,263
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£3,794	£4,009	£11,392	£17,284	£21,913	£58,393
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	16%	20%	53%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change