Flat
HA6
1 bed
1 bath
Pinner Road, Northwood HA6
London, England · HA6
View property listing
Initial Investment
£79,482First YearProfit From Rental Income
£-24,125
↘ -30%After 5 Years
Change In Property Value
£26,834
↗ 10%After 5 Years
Return On Investment
3%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,064 | £8,185 | £8,390 | £8,599 | £8,857 | £42,095 |
| Total Expenses | £13,120 | £13,178 | £13,241 | £13,306 | £13,375 | £66,220 |
| Profit Before Tax | £-5,056 | £-4,993 | £-4,852 | £-4,707 | £-4,517 | £-24,125 |
| Profit After Tax | £-5,056 | £-4,993 | £-4,852 | £-4,707 | £-4,517 | £-24,125 |
| Change In Property Value | £3 | £3 | £5,199 | £9,280 | £12,350 | £26,834 |
| Net Return | £-5,053 | £-4,990 | £347 | £4,573 | £7,832 | £2,709 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -6% | -6% | 0% | 6% | 10% | 3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change