Flat
UB9
1 bed
1 bath
Northwood Road, Harefield UB9
London, England · UB9
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£-11,891
↘ -16%After 5 Years
Change In Property Value
£25,807
↗ 10%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,248 | £10,402 | £10,662 | £10,928 | £11,256 | £53,496 |
| Total Expenses | £12,944 | £13,005 | £13,074 | £13,144 | £13,220 | £65,387 |
| Profit Before Tax | £-2,696 | £-2,603 | £-2,412 | £-2,216 | £-1,964 | £-11,891 |
| Profit After Tax | £-2,696 | £-2,603 | £-2,412 | £-2,216 | £-1,964 | £-11,891 |
| Change In Property Value | £3 | £3 | £5,000 | £8,925 | £11,877 | £25,807 |
| Net Return | £-2,693 | £-2,601 | £2,588 | £6,709 | £9,913 | £13,916 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -3% | 3% | 9% | 13% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change