Flat HA6 2 beds 2 baths

Woodhouse Eaves, Northwood HA6

London, England · HA6

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£-31,296

↘ -25%After 5 Years

Change In Property Value

After 5 Years

£40,775

↗ 10%After 5 Years

Return On Investment

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,240	£12,424	£12,734	£13,053	£13,444	£63,894
Total Expenses	£18,896	£18,960	£19,034	£19,110	£19,192	£95,191
Profit Before Tax	£-6,656	£-6,536	£-6,300	£-6,057	£-5,747	£-31,296
Profit After Tax	£-6,656	£-6,536	£-6,300	£-6,057	£-5,747	£-31,296
Change In Property Value	£4	£4	£7,900	£14,102	£18,765	£40,775
Net Return	£-6,652	£-6,532	£1,600	£8,045	£13,018	£9,479
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-25%
Total Net Return (%)	-5%	-5%	1%	6%	10%	7%

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