Flat
HA6
2 beds
1 bath
Eastbury Avenue, Northwood HA6
London, England · HA6
View property listing
Initial Investment
£140,750First YearProfit From Rental Income
£-33,368
↘ -24%After 5 Years
Change In Property Value
£44,904
↗ 10%After 5 Years
Return On Investment
8%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,488 | £13,690 | £14,033 | £14,383 | £14,815 | £70,409 |
| Total Expenses | £20,607 | £20,674 | £20,751 | £20,830 | £20,916 | £103,777 |
| Profit Before Tax | £-7,119 | £-6,983 | £-6,718 | £-6,446 | £-6,101 | £-33,368 |
| Profit After Tax | £-7,119 | £-6,983 | £-6,718 | £-6,446 | £-6,101 | £-33,368 |
| Change In Property Value | £4 | £4 | £8,700 | £15,530 | £20,666 | £44,904 |
| Net Return | £-7,115 | £-6,979 | £1,982 | £9,083 | £14,565 | £11,536 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -4% | -24% |
| Total Net Return (%) | -5% | -5% | 1% | 6% | 10% | 8% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change