Flat
HA6
2 beds
1 bath
Sandy Lodge Way, Northwood HA6
London, England · HA6
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-32,850
↘ -24%After 5 Years
Change In Property Value
£43,872
↗ 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 | £13,176 | £13,374 | £13,708 | £14,051 | £14,472 | £68,781 |
| Total Expenses | £20,179 | £20,245 | £20,322 | £20,400 | £20,485 | £101,631 |
| Profit Before Tax | £-7,003 | £-6,872 | £-6,614 | £-6,349 | £-6,012 | £-32,850 |
| Profit After Tax | £-7,003 | £-6,872 | £-6,614 | £-6,349 | £-6,012 | £-32,850 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £-6,999 | £-6,867 | £1,887 | £8,824 | £14,178 | £11,022 |
| 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