Flat
UB9
1 bed
1 bath
Northwood Road, Harefield UB9
London, England · UB9
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£-2,859
↘ -4%After 5 Years
Change In Property Value
£34,079
↗ 14%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,248 | £10,402 | £10,558 | £10,822 | £11,092 | £53,121 |
| Total Expenses | £11,069 | £11,134 | £11,191 | £11,259 | £11,328 | £55,980 |
| Profit Before Tax | £-821 | £-732 | £-633 | £-437 | £-236 | £-2,859 |
| Profit After Tax | £-821 | £-732 | £-633 | £-437 | £-236 | £-2,859 |
| Change In Property Value | £3 | £5,000 | £8,925 | £11,877 | £8,274 | £34,079 |
| Net Return | £-818 | £4,268 | £8,292 | £11,440 | £8,038 | £31,220 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | 6% | 11% | 15% | 11% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change