Flat
NW2
1 bed
1 bath
Dairyman Close, Cricklewood NW2
London, England · NW2
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£14,788
↗ 17%After 5 Years
Change In Property Value
£28,904
↗ 10%After 5 Years
Return On Investment
51%
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 | £18,084 | £18,355 | £18,814 | £19,284 | £19,863 | £94,401 |
| Total Expenses | £15,054 | £15,131 | £15,222 | £15,316 | £15,420 | £76,144 |
| Profit Before Tax | £3,030 | £3,225 | £3,592 | £3,968 | £4,443 | £18,257 |
| Profit After Tax | £2,454 | £2,612 | £2,909 | £3,214 | £3,599 | £14,788 |
| Change In Property Value | £3 | £3 | £5,600 | £9,996 | £13,302 | £28,904 |
| Net Return | £2,457 | £2,615 | £8,509 | £13,210 | £16,901 | £43,692 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change