Flat
HA6
2 beds
2 baths
Wetherby House, Northwood HA6
London, England · HA6
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£-18,251
↘ -12%After 5 Years
Change In Property Value
£65,431
↗ 14%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,880 | £15,103 | £15,330 | £15,713 | £16,106 | £77,132 |
| Total Expenses | £18,932 | £19,004 | £19,068 | £19,148 | £19,230 | £95,382 |
| Profit Before Tax | £-4,052 | £-3,901 | £-3,738 | £-3,435 | £-3,124 | £-18,251 |
| Profit After Tax | £-4,052 | £-3,901 | £-3,738 | £-3,435 | £-3,124 | £-18,251 |
| Change In Property Value | £5 | £9,600 | £17,136 | £22,803 | £15,886 | £65,431 |
| Net Return | £-4,047 | £5,699 | £13,398 | £19,368 | £12,762 | £47,180 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | 4% | 9% | 12% | 8% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change