Flat HA6 2 beds 1 bath

Sandy Lodge Way, Northwood HA6

London, England · HA6

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£-17,352

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£57,933

↗ 14%After 5 Years

Return On Investment

30%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,176	£13,374	£13,574	£13,914	£14,261	£68,299
Total Expenses	£16,992	£17,062	£17,123	£17,199	£17,276	£85,651
Profit Before Tax	£-3,816	£-3,688	£-3,549	£-3,285	£-3,015	£-17,352
Profit After Tax	£-3,816	£-3,688	£-3,549	£-3,285	£-3,015	£-17,352
Change In Property Value	£4	£8,500	£15,173	£20,190	£14,066	£57,933
Net Return	£-3,812	£4,812	£11,624	£16,906	£11,051	£40,581
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	-3%	4%	8%	12%	8%	30%

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