Terraced HA6 3 beds 1 bath

Rising Hill Close, Northwood HA6

London, England · HA6

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£-13,569

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£92,012

↗ 14%After 5 Years

Return On Investment

35%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,928	£21,242	£21,561	£22,100	£22,652	£108,482
Total Expenses	£24,311	£24,355	£24,397	£24,461	£24,527	£122,051
Profit Before Tax	£-3,383	£-3,113	£-2,836	£-2,362	£-1,875	£-13,569
Profit After Tax	£-3,383	£-3,113	£-2,836	£-2,362	£-1,875	£-13,569
Change In Property Value	£7	£13,500	£24,098	£32,067	£22,340	£92,012
Net Return	£-3,376	£10,387	£21,261	£29,705	£20,465	£78,443
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	-2%	5%	9%	13%	9%	35%

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