Flat
HA6
1 bed
1 bath
Lingfield Close, Northwood, Middlesex HA6
London, England · HA6
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£-25,486
↘ -29%After 5 Years
Change In Property Value
£29,420
↗ 10%After 5 Years
Return On Investment
4%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,832 | £8,964 | £9,189 | £9,418 | £9,701 | £46,104 |
| Total Expenses | £14,191 | £14,250 | £14,315 | £14,382 | £14,453 | £71,591 |
| Profit Before Tax | £-5,359 | £-5,285 | £-5,127 | £-4,964 | £-4,752 | £-25,486 |
| Profit After Tax | £-5,359 | £-5,285 | £-5,127 | £-4,964 | £-4,752 | £-25,486 |
| Change In Property Value | £3 | £3 | £5,700 | £10,175 | £13,540 | £29,420 |
| Net Return | £-5,356 | £-5,282 | £574 | £5,211 | £8,788 | £3,934 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -5% | -29% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 10% | 4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change