Flat NW2 3 beds 1 bath

Ashford Court, Ashford Road, Cricklewood NW2

London, England · NW2

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£2,237

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£30,969

↗ 10%After 5 Years

Return On Investment

36%

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	£19,368	£19,659	£20,150	£20,654	£21,273	£101,104
Total Expenses	£19,339	£19,495	£19,662	£19,833	£20,012	£98,342
Profit Before Tax	£29	£164	£488	£821	£1,261	£2,762
Profit After Tax	£23	£133	£395	£665	£1,021	£2,237
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,969
Net Return	£26	£136	£6,395	£11,375	£15,274	£33,206
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	0%	0%	7%	12%	16%	36%

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