Flat HA6 1 bed 1 bath

Ryefield Court, Joel Street, Northwood Hills HA6

London, England · HA6

Initial Investment

First Year

£51,985First Year

Profit From Rental Income

After 5 Years

£-19,407

↘ -37%After 5 Years

Change In Property Value

After 5 Years

£17,544

↗ 10%After 5 Years

Return On Investment

-4%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,268	£5,347	£5,481	£5,618	£5,786	£27,500
Total Expenses	£9,270	£9,323	£9,380	£9,437	£9,497	£46,907
Profit Before Tax	£-4,002	£-3,976	£-3,899	£-3,820	£-3,711	£-19,407
Profit After Tax	£-4,002	£-3,976	£-3,899	£-3,820	£-3,711	£-19,407
Change In Property Value	£2	£2	£3,399	£6,067	£8,074	£17,544
Net Return	£-4,000	£-3,975	£-500	£2,248	£4,363	£-1,864
Return From Rental Income (%)	-8%	-8%	-8%	-7%	-7%	-37%
Total Net Return (%)	-8%	-8%	-1%	4%	8%	-4%

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