Flat HA6 2 beds 1 bath

Thirlmere Gardens, Northwood HA6

London, England · HA6

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£-15,249

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£40,213

↗ 14%After 5 Years

Return On Investment

27%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,144	£9,281	£9,420	£9,656	£9,897	£47,399
Total Expenses	£12,406	£12,470	£12,525	£12,590	£12,657	£62,647
Profit Before Tax	£-3,262	£-3,189	£-3,104	£-2,934	£-2,760	£-15,249
Profit After Tax	£-3,262	£-3,189	£-3,104	£-2,934	£-2,760	£-15,249
Change In Property Value	£3	£5,900	£10,532	£14,015	£9,763	£40,213
Net Return	£-3,259	£2,711	£7,427	£11,080	£7,004	£24,964
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-17%
Total Net Return (%)	-4%	3%	8%	12%	8%	27%

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