Flat
HA6
1 bed
1 bath
Wychwood Way, Northwood, Middlesex HA6
London, England · HA6
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-26,263
↘ -28%After 5 Years
Change In Property Value
£30,969
↗ 10%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 | £9,300 | £9,439 | £9,675 | £9,917 | £10,215 | £48,547 |
| Total Expenses | £14,833 | £14,892 | £14,959 | £15,027 | £15,099 | £74,810 |
| Profit Before Tax | £-5,533 | £-5,453 | £-5,284 | £-5,110 | £-4,885 | £-26,263 |
| Profit After Tax | £-5,533 | £-5,453 | £-5,284 | £-5,110 | £-4,885 | £-26,263 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £-5,530 | £-5,450 | £717 | £5,601 | £9,368 | £4,705 |
| Return From Rental Income (%) | -6% | -6% | -6% | -5% | -5% | -28% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 10% | 5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change