Flat NW2 3 beds 1 bath

Wotton Road, Cricklewood NW2

London, England · NW2

Initial Investment

First Year

£140,750First Year

Profit From Rental Income

After 5 Years

£7,723

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£44,904

↗ 10%After 5 Years

Return On Investment

37%

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	£22,620	£22,959	£23,533	£24,122	£24,845	£118,079
Total Expenses	£21,521	£21,601	£21,701	£21,804	£21,919	£108,544
Profit Before Tax	£1,099	£1,359	£1,832	£2,318	£2,927	£9,535
Profit After Tax	£890	£1,101	£1,484	£1,878	£2,371	£7,723
Change In Property Value	£4	£4	£8,700	£15,530	£20,666	£44,904
Net Return	£895	£1,105	£10,184	£17,407	£23,036	£52,628
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	12%	16%	37%

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