Flat
HA6
0 beds
1 bath
Jasmin Close, Northwood HA6
London, England · HA6
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£-19,935
↘ -36%After 5 Years
Change In Property Value
£18,581
↗ 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 | £5,580 | £5,664 | £5,805 | £5,950 | £6,129 | £29,128 |
| Total Expenses | £9,700 | £9,754 | £9,811 | £9,869 | £9,930 | £49,064 |
| Profit Before Tax | £-4,120 | £-4,090 | £-4,006 | £-3,919 | £-3,801 | £-19,935 |
| Profit After Tax | £-4,120 | £-4,090 | £-4,006 | £-3,919 | £-3,801 | £-19,935 |
| Change In Property Value | £2 | £2 | £3,600 | £6,426 | £8,551 | £18,581 |
| Net Return | £-4,118 | £-4,088 | £-406 | £2,507 | £4,750 | £-1,354 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -36% |
| Total Net Return (%) | -7% | -7% | -1% | 5% | 9% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change