Flat HA1 0 beds 0 baths

Pinner Road, North Harrow HA1

London, England · HA1

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£5,455

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£20,447

↗ 14%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,856	£8,989	£9,124	£9,352	£9,586	£45,906
Total Expenses	£7,712	£7,775	£7,830	£7,894	£7,960	£39,171
Profit Before Tax	£1,144	£1,214	£1,294	£1,458	£1,625	£6,735
Profit After Tax	£927	£983	£1,048	£1,181	£1,316	£5,455
Change In Property Value	£2	£3,000	£5,355	£7,126	£4,964	£20,447
Net Return	£928	£3,983	£6,403	£8,307	£6,281	£25,902
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	9%	14%	18%	14%	56%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change