Flat NW2 1 bed 1 bath

Cricklewood Broadway, Cricklewood NW2

London, England · NW2

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£10,879

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£18,065

↗ 10%After 5 Years

Return On Investment

54%

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	£11,304	£11,474	£11,760	£12,054	£12,416	£59,008
Total Expenses	£9,024	£9,062	£9,111	£9,162	£9,218	£45,577
Profit Before Tax	£2,280	£2,411	£2,649	£2,893	£3,198	£13,431
Profit After Tax	£1,847	£1,953	£2,146	£2,343	£2,590	£10,879
Change In Property Value	£2	£2	£3,500	£6,248	£8,314	£18,065
Net Return	£1,849	£1,955	£5,646	£8,591	£10,904	£28,944
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	11%	16%	20%	54%

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