Flat
HA6
2 beds
1 bath
Dormans Close, Northwood HA6
London, England · HA6
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£-28,132
↘ -27%After 5 Years
Change In Property Value
£34,582
↗ 10%After 5 Years
Return On Investment
6%
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 | £10,799 | £11,069 | £11,401 | £54,185 |
| Total Expenses | £16,329 | £16,391 | £16,460 | £16,531 | £16,607 | £82,317 |
| Profit Before Tax | £-5,949 | £-5,855 | £-5,661 | £-5,462 | £-5,206 | £-28,132 |
| Profit After Tax | £-5,949 | £-5,855 | £-5,661 | £-5,462 | £-5,206 | £-28,132 |
| Change In Property Value | £3 | £3 | £6,700 | £11,960 | £15,915 | £34,582 |
| Net Return | £-5,946 | £-5,852 | £1,039 | £6,498 | £10,709 | £6,449 |
| Return From Rental Income (%) | -6% | -6% | -5% | -5% | -5% | -27% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 10% | 6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change