Flat
HA6
1 bed
1 bath
Pinner Road, Northwood HA6
London, England · HA6
View property listing
Initial Investment
£69,985First YearProfit From Rental Income
£-22,571
↘ -32%After 5 Years
Change In Property Value
£23,737
↗ 10%After 5 Years
Return On Investment
2%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,128 | £7,235 | £7,416 | £7,601 | £7,829 | £37,209 |
| Total Expenses | £11,836 | £11,893 | £11,954 | £12,016 | £12,082 | £59,781 |
| Profit Before Tax | £-4,708 | £-4,658 | £-4,538 | £-4,415 | £-4,252 | £-22,571 |
| Profit After Tax | £-4,708 | £-4,658 | £-4,538 | £-4,415 | £-4,252 | £-22,571 |
| Change In Property Value | £2 | £2 | £4,599 | £8,209 | £10,924 | £23,737 |
| Net Return | £-4,706 | £-4,656 | £61 | £3,794 | £6,672 | £1,166 |
| Return From Rental Income (%) | -7% | -7% | -6% | -6% | -6% | -32% |
| Total Net Return (%) | -7% | -7% | 0% | 5% | 10% | 2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change