Flat
HA6
2 beds
1 bath
The Glen, Northwood HA6
London, England · HA6
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£-35,496
↘ -23%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
9%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,724 | £14,945 | £15,318 | £15,701 | £16,172 | £76,861 |
| Total Expenses | £22,318 | £22,386 | £22,466 | £22,549 | £22,638 | £112,358 |
| Profit Before Tax | £-7,594 | £-7,441 | £-7,148 | £-6,847 | £-6,466 | £-35,496 |
| Profit After Tax | £-7,594 | £-7,441 | £-7,148 | £-6,847 | £-6,466 | £-35,496 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £-7,589 | £-7,437 | £2,352 | £10,111 | £16,100 | £13,537 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -23% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 10% | 9% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change