Flat
HA5
2 beds
2 baths
Uxbridge Road, Pinner, Middlesex HA5
London, England · HA5
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£12,945
↗ 11%After 5 Years
Change In Property Value
£49,755
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,252 | £18,526 | £18,804 | £19,274 | £19,756 | £94,611 |
| Total Expenses | £15,569 | £15,646 | £15,715 | £15,804 | £15,895 | £78,630 |
| Profit Before Tax | £2,683 | £2,879 | £3,088 | £3,470 | £3,861 | £15,981 |
| Profit After Tax | £2,173 | £2,332 | £2,502 | £2,810 | £3,127 | £12,945 |
| Change In Property Value | £4 | £7,300 | £13,031 | £17,340 | £12,080 | £49,755 |
| Net Return | £2,177 | £9,632 | £15,532 | £20,150 | £15,207 | £62,699 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change