Flat HA6 2 beds 1 bath

Thirlmere Gardens, Northwood HA6

London, England · HA6

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£-26,004

↘ -28%After 5 Years

Change In Property Value

After 5 Years

£30,452

↗ 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	£9,144	£9,281	£9,513	£9,751	£10,044	£47,733
Total Expenses	£14,619	£14,678	£14,744	£14,812	£14,884	£73,737
Profit Before Tax	£-5,475	£-5,397	£-5,231	£-5,061	£-4,840	£-26,004
Profit After Tax	£-5,475	£-5,397	£-5,231	£-5,061	£-4,840	£-26,004
Change In Property Value	£3	£3	£5,900	£10,532	£14,015	£30,452
Net Return	£-5,472	£-5,394	£669	£5,471	£9,174	£4,448
Return From Rental Income (%)	-6%	-6%	-6%	-6%	-5%	-28%
Total Net Return (%)	-6%	-6%	1%	6%	10%	5%

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