Flat
NW2
1 bed
1 bath
Dairyman Close, Cricklewood NW2
London, England · NW2
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£12,063
↗ 15%After 5 Years
Change In Property Value
£26,839
↗ 10%After 5 Years
Return On Investment
49%
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 | £16,788 | £17,040 | £17,466 | £17,902 | £18,440 | £87,636 |
| Total Expenses | £14,369 | £14,449 | £14,543 | £14,638 | £14,743 | £72,742 |
| Profit Before Tax | £2,419 | £2,591 | £2,923 | £3,264 | £3,697 | £14,893 |
| Profit After Tax | £1,959 | £2,098 | £2,368 | £2,644 | £2,994 | £12,063 |
| Change In Property Value | £3 | £3 | £5,200 | £9,282 | £12,352 | £26,839 |
| Net Return | £1,962 | £2,101 | £7,568 | £11,926 | £15,346 | £38,903 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change