Flat HA6 2 beds 1 bath

Murray Road, Northwood, Middlesex HA6

London, England · HA6

Initial Investment

First Year

£117,982First Year

Profit From Rental Income

After 5 Years

£-29,935

↘ -25%After 5 Years

Change In Property Value

After 5 Years

£38,189

↗ 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	£11,472	£11,644	£11,935	£12,234	£12,601	£59,885
Total Expenses	£17,825	£17,888	£17,960	£18,034	£18,113	£89,821
Profit Before Tax	£-6,353	£-6,244	£-6,025	£-5,800	£-5,513	£-29,935
Profit After Tax	£-6,353	£-6,244	£-6,025	£-5,800	£-5,513	£-29,935
Change In Property Value	£4	£4	£7,399	£13,207	£17,575	£38,189
Net Return	£-6,349	£-6,240	£1,374	£7,407	£12,063	£8,254
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