Flat
HA6
0 beds
0 baths
Westbury Road, Northwood HA6
London, England · HA6
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£-12,093
↘ -39%After 5 Years
Change In Property Value
£13,631
↗ 14%After 5 Years
Return On Investment
5%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,096 | £3,142 | £3,190 | £3,269 | £3,351 | £16,048 |
| Total Expenses | £5,527 | £5,582 | £5,627 | £5,677 | £5,728 | £28,142 |
| Profit Before Tax | £-2,431 | £-2,439 | £-2,438 | £-2,408 | £-2,377 | £-12,093 |
| Profit After Tax | £-2,431 | £-2,439 | £-2,438 | £-2,408 | £-2,377 | £-12,093 |
| Change In Property Value | £1 | £2,000 | £3,570 | £4,751 | £3,310 | £13,631 |
| Net Return | £-2,430 | £-439 | £1,132 | £2,343 | £933 | £1,538 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -8% | -1% | 4% | 8% | 3% | 5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change