Flat HA6 2 beds 1 bath

Dormans Close, Northwood HA6

London, England · HA6

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£-15,917

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£45,665

↗ 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	£10,380	£10,536	£10,694	£10,961	£11,235	£53,806
Total Expenses	£13,817	£13,882	£13,939	£14,008	£14,078	£69,723
Profit Before Tax	£-3,437	£-3,346	£-3,245	£-3,046	£-2,843	£-15,917
Profit After Tax	£-3,437	£-3,346	£-3,245	£-3,046	£-2,843	£-15,917
Change In Property Value	£3	£6,700	£11,960	£15,915	£11,087	£45,665
Net Return	£-3,433	£3,354	£8,714	£12,868	£8,245	£29,748
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	-3%	3%	8%	12%	8%	28%

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