Terraced HA6 3 beds 1 bath

Rising Hill Close, Northwood HA6

London, England · HA6

Initial Investment

First Year

£224,750First Year

Profit From Rental Income

After 5 Years

£-38,192

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£69,679

↗ 10%After 5 Years

Return On Investment

14%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,928	£21,242	£21,773	£22,317	£22,987	£109,247
Total Expenses	£29,373	£29,416	£29,480	£29,546	£29,623	£147,439
Profit Before Tax	£-8,445	£-8,174	£-7,707	£-7,228	£-6,636	£-38,192
Profit After Tax	£-8,445	£-8,174	£-7,707	£-7,228	£-6,636	£-38,192
Change In Property Value	£7	£7	£13,500	£24,098	£32,068	£69,679
Net Return	£-8,439	£-8,168	£5,793	£16,870	£25,431	£31,488
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	-4%	-4%	3%	8%	11%	14%

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