Flat HA6 2 beds 1 bath

Eastbury Avenue, Northwood HA6

London, England · HA6

Initial Investment

First Year

£140,750First Year

Profit From Rental Income

After 5 Years

£-17,505

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£59,297

↗ 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	£13,488	£13,690	£13,896	£14,243	£14,599	£69,916
Total Expenses	£17,345	£17,415	£17,477	£17,553	£17,632	£87,422
Profit Before Tax	£-3,857	£-3,725	£-3,581	£-3,310	£-3,032	£-17,505
Profit After Tax	£-3,857	£-3,725	£-3,581	£-3,310	£-3,032	£-17,505
Change In Property Value	£4	£8,700	£15,530	£20,666	£14,397	£59,297
Net Return	£-3,853	£4,975	£11,949	£17,355	£11,365	£41,791
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-12%
Total Net Return (%)	-3%	4%	8%	12%	8%	30%

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