Flat HA6 1 bed 1 bath

Pinner Road, Northwood HA6

London, England · HA6

Initial Investment

First Year

£69,985First Year

Profit From Rental Income

After 5 Years

£-14,189

↘ -20%After 5 Years

Change In Property Value

After 5 Years

£31,345

↗ 14%After 5 Years

Return On Investment

25%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,128	£7,235	£7,343	£7,527	£7,715	£36,949
Total Expenses	£10,111	£10,172	£10,224	£10,284	£10,346	£51,137
Profit Before Tax	£-2,983	£-2,937	£-2,881	£-2,757	£-2,630	£-14,189
Profit After Tax	£-2,983	£-2,937	£-2,881	£-2,757	£-2,630	£-14,189
Change In Property Value	£2	£4,599	£8,209	£10,924	£7,611	£31,345
Net Return	£-2,981	£1,662	£5,329	£8,167	£4,980	£17,157
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-4%	-20%
Total Net Return (%)	-4%	2%	8%	12%	7%	25%

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