Flat
HA6
2 beds
1 bath
The Glen, Northwood HA6
London, England · HA6
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£-18,174
↘ -12%After 5 Years
Change In Property Value
£64,749
↗ 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 | £14,724 | £14,945 | £15,169 | £15,548 | £15,937 | £76,323 |
| Total Expenses | £18,756 | £18,828 | £18,891 | £18,971 | £19,052 | £94,497 |
| Profit Before Tax | £-4,032 | £-3,883 | £-3,722 | £-3,423 | £-3,115 | £-18,174 |
| Profit After Tax | £-4,032 | £-3,883 | £-3,722 | £-3,423 | £-3,115 | £-18,174 |
| Change In Property Value | £5 | £9,500 | £16,958 | £22,566 | £15,721 | £64,749 |
| Net Return | £-4,027 | £5,617 | £13,236 | £19,143 | £12,606 | £46,575 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | 4% | 9% | 12% | 8% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change