Flat HA6 1 bed 1 bath

Jasmin Close, Northwood HA6

London, England · HA6

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£-20,453

↘ -35%After 5 Years

Change In Property Value

After 5 Years

£19,613

↗ 10%After 5 Years

Return On Investment

-1%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,892	£5,980	£6,130	£6,283	£6,472	£30,757
Total Expenses	£10,127	£10,182	£10,240	£10,299	£10,361	£51,210
Profit Before Tax	£-4,235	£-4,202	£-4,110	£-4,016	£-3,889	£-20,453
Profit After Tax	£-4,235	£-4,202	£-4,110	£-4,016	£-3,889	£-20,453
Change In Property Value	£2	£2	£3,800	£6,783	£9,026	£19,613
Net Return	£-4,234	£-4,200	£-310	£2,767	£5,137	£-840
Return From Rental Income (%)	-7%	-7%	-7%	-7%	-7%	-35%
Total Net Return (%)	-7%	-7%	-1%	5%	9%	-1%

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