Flat
HA6
1 bed
1 bath
Ryefield Court, Joel Street, Northwood Hills HA6
London, England · HA6
View property listing
Initial Investment
£51,985First YearProfit From Rental Income
£-13,214
↘ -25%After 5 Years
Change In Property Value
£23,167
↗ 14%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,268 | £5,347 | £5,427 | £5,563 | £5,702 | £27,307 |
| Total Expenses | £7,995 | £8,053 | £8,102 | £8,157 | £8,214 | £40,521 |
| Profit Before Tax | £-2,727 | £-2,706 | £-2,675 | £-2,594 | £-2,512 | £-13,214 |
| Profit After Tax | £-2,727 | £-2,706 | £-2,675 | £-2,594 | £-2,512 | £-13,214 |
| Change In Property Value | £2 | £3,399 | £6,067 | £8,074 | £5,625 | £23,167 |
| Net Return | £-2,725 | £693 | £3,393 | £5,479 | £3,113 | £9,953 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | 1% | 7% | 11% | 6% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change