Flat
HA6
2 beds
1 bath
Joel Street, Northwood HA6
London, England · HA6
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-12,859
↘ -28%After 5 Years
Change In Property Value
£20,447
↗ 14%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,656 | £4,726 | £4,797 | £4,917 | £5,040 | £24,135 |
| Total Expenses | £7,292 | £7,349 | £7,397 | £7,451 | £7,506 | £36,994 |
| Profit Before Tax | £-2,636 | £-2,623 | £-2,600 | £-2,534 | £-2,466 | £-12,859 |
| Profit After Tax | £-2,636 | £-2,623 | £-2,600 | £-2,534 | £-2,466 | £-12,859 |
| Change In Property Value | £2 | £3,000 | £5,355 | £7,126 | £4,964 | £20,447 |
| Net Return | £-2,634 | £377 | £2,755 | £4,592 | £2,498 | £7,588 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -5% | -28% |
| Total Net Return (%) | -6% | 1% | 6% | 10% | 5% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change