Flat HA6 1 bed 1 bath

Lingfield Close, Northwood, Middlesex HA6

London, England · HA6

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£-15,095

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£38,850

↗ 14%After 5 Years

Return On Investment

27%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,832	£8,964	£9,099	£9,326	£9,560	£45,781
Total Expenses	£12,053	£12,116	£12,171	£12,235	£12,301	£60,877
Profit Before Tax	£-3,221	£-3,152	£-3,072	£-2,909	£-2,742	£-15,095
Profit After Tax	£-3,221	£-3,152	£-3,072	£-2,909	£-2,742	£-15,095
Change In Property Value	£3	£5,700	£10,175	£13,539	£9,433	£38,850
Net Return	£-3,218	£2,548	£7,103	£10,631	£6,691	£23,754
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	-4%	3%	8%	12%	8%	27%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change