Flat
UB9
1 bed
1 bath
Northwood Road, Harefield UB9
London, England · UB9
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£-11,790
↘ -16%After 5 Years
Change In Property Value
£24,259
↗ 10%After 5 Years
Return On Investment
17%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,636 | £9,781 | £10,025 | £10,276 | £10,584 | £50,301 |
| Total Expenses | £12,287 | £12,348 | £12,415 | £12,484 | £12,558 | £62,092 |
| Profit Before Tax | £-2,651 | £-2,567 | £-2,390 | £-2,208 | £-1,974 | £-11,790 |
| Profit After Tax | £-2,651 | £-2,567 | £-2,390 | £-2,208 | £-1,974 | £-11,790 |
| Change In Property Value | £2 | £2 | £4,700 | £8,390 | £11,164 | £24,259 |
| Net Return | £-2,649 | £-2,565 | £2,310 | £6,181 | £9,191 | £12,468 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -4% | 3% | 9% | 13% | 17% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change