Flat
NW2
1 bed
1 bath
Windmill Drive, Cricklewood NW2
London, England · NW2
View property listing
Initial Investment
£110,982First YearProfit From Rental Income
£20,875
↗ 19%After 5 Years
Change In Property Value
£36,125
↗ 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 | £22,596 | £22,935 | £23,508 | £24,096 | £24,819 | £117,954 |
| Total Expenses | £18,244 | £18,326 | £18,429 | £18,533 | £18,650 | £92,182 |
| Profit Before Tax | £4,352 | £4,609 | £5,080 | £5,563 | £6,168 | £25,772 |
| Profit After Tax | £3,525 | £3,733 | £4,115 | £4,506 | £4,996 | £20,875 |
| Change In Property Value | £3 | £3 | £6,999 | £12,493 | £16,625 | £36,125 |
| Net Return | £3,529 | £3,737 | £11,114 | £16,999 | £21,622 | £57,000 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change