Flat
HA5
1 bed
1 bath
Holwell Place, Pinner HA5
London, England · HA5
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£11,186
↗ 11%After 5 Years
Change In Property Value
£45,665
↗ 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 | £16,752 | £17,003 | £17,258 | £17,690 | £18,132 | £86,835 |
| Total Expenses | £14,454 | £14,529 | £14,595 | £14,680 | £14,767 | £73,026 |
| Profit Before Tax | £2,298 | £2,474 | £2,663 | £3,009 | £3,365 | £13,809 |
| Profit After Tax | £1,862 | £2,004 | £2,157 | £2,438 | £2,725 | £11,186 |
| Change In Property Value | £3 | £6,700 | £11,960 | £15,915 | £11,087 | £45,665 |
| Net Return | £1,865 | £8,704 | £14,117 | £18,352 | £13,813 | £56,851 |
| 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