Flat
HA5
2 beds
2 baths
Exchange Walk, Pinner HA5
London, England · HA5
View property listing
Initial Investment
£110,982First YearProfit From Rental Income
£12,049
↗ 11%After 5 Years
Change In Property Value
£47,703
↗ 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 | £17,496 | £17,758 | £18,025 | £18,475 | £18,937 | £90,692 |
| Total Expenses | £15,009 | £15,085 | £15,153 | £15,240 | £15,329 | £75,817 |
| Profit Before Tax | £2,487 | £2,673 | £2,872 | £3,235 | £3,608 | £14,875 |
| Profit After Tax | £2,014 | £2,165 | £2,326 | £2,621 | £2,923 | £12,049 |
| Change In Property Value | £3 | £6,999 | £12,493 | £16,625 | £11,582 | £47,703 |
| Net Return | £2,018 | £9,164 | £14,819 | £19,246 | £14,505 | £59,752 |
| 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