Flat
HA6
1 bed
1 bath
Pinner Road, Northwood HA6
London, England · HA6
View property listing
Initial Investment
£79,482First YearProfit From Rental Income
£-14,648
↘ -18%After 5 Years
Change In Property Value
£35,435
↗ 14%After 5 Years
Return On Investment
26%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,064 | £8,185 | £8,308 | £8,515 | £8,728 | £41,800 |
| Total Expenses | £11,170 | £11,232 | £11,286 | £11,348 | £11,412 | £56,449 |
| Profit Before Tax | £-3,106 | £-3,047 | £-2,978 | £-2,833 | £-2,684 | £-14,648 |
| Profit After Tax | £-3,106 | £-3,047 | £-2,978 | £-2,833 | £-2,684 | £-14,648 |
| Change In Property Value | £3 | £5,199 | £9,280 | £12,349 | £8,603 | £35,435 |
| Net Return | £-3,104 | £2,152 | £6,302 | £9,517 | £5,920 | £20,786 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -18% |
| Total Net Return (%) | -4% | 3% | 8% | 12% | 7% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change