Flat
HA6
2 beds
1 bath
Glenshee Close, Northwood HA6
London, England · HA6
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-16,530
↘ -14%After 5 Years
Change In Property Value
£51,118
↗ 14%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,628 | £11,802 | £11,979 | £12,279 | £12,586 | £60,275 |
| Total Expenses | £15,228 | £15,296 | £15,355 | £15,426 | £15,500 | £76,805 |
| Profit Before Tax | £-3,600 | £-3,493 | £-3,375 | £-3,147 | £-2,914 | £-16,530 |
| Profit After Tax | £-3,600 | £-3,493 | £-3,375 | £-3,147 | £-2,914 | £-16,530 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £-3,597 | £4,007 | £10,013 | £14,668 | £9,497 | £34,588 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | -3% | 3% | 8% | 12% | 8% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change