Flat
HA6
1 bed
1 bath
Closemead Close, Northwood HA6
London, England · HA6
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-15,708
↘ -15%After 5 Years
Change In Property Value
£44,302
↗ 14%After 5 Years
Return On Investment
28%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,080 | £10,231 | £10,385 | £10,644 | £10,910 | £52,251 |
| Total Expenses | £13,465 | £13,530 | £13,586 | £13,654 | £13,723 | £67,959 |
| Profit Before Tax | £-3,385 | £-3,299 | £-3,202 | £-3,010 | £-2,813 | £-15,708 |
| Profit After Tax | £-3,385 | £-3,299 | £-3,202 | £-3,010 | £-2,813 | £-15,708 |
| Change In Property Value | £3 | £6,500 | £11,603 | £15,440 | £10,756 | £44,302 |
| Net Return | £-3,382 | £3,201 | £8,401 | £12,430 | £7,943 | £28,594 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| Total Net Return (%) | -3% | 3% | 8% | 12% | 8% | 28% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change