Flat HA6 2 beds 2 baths

Wetherby House, Northwood HA6

London, England · HA6

Initial Investment

First Year

£156,500First Year

Profit From Rental Income

After 5 Years

£-35,755

↘ -23%After 5 Years

Change In Property Value

After 5 Years

£49,550

↗ 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	£14,880	£15,103	£15,481	£15,868	£16,344	£77,676
Total Expenses	£22,532	£22,600	£22,681	£22,764	£22,854	£113,431
Profit Before Tax	£-7,652	£-7,497	£-7,200	£-6,896	£-6,510	£-35,755
Profit After Tax	£-7,652	£-7,497	£-7,200	£-6,896	£-6,510	£-35,755
Change In Property Value	£5	£5	£9,600	£17,136	£22,804	£49,550
Net Return	£-7,647	£-7,492	£2,400	£10,241	£16,294	£13,794
Return From Rental Income (%)	-5%	-5%	-5%	-4%	-4%	-23%
Total Net Return (%)	-5%	-5%	2%	7%	10%	9%

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