Flat
HA5
2 beds
1 bath
Tolcarne Drive, Pinner HA5
London, England · HA5
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£15,004
↗ 12%After 5 Years
Change In Property Value
£54,526
↗ 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 | £20,004 | £20,304 | £20,609 | £21,124 | £21,652 | £103,692 |
| Total Expenses | £16,870 | £16,950 | £17,022 | £17,115 | £17,211 | £85,169 |
| Profit Before Tax | £3,134 | £3,354 | £3,587 | £4,009 | £4,441 | £18,524 |
| Profit After Tax | £2,538 | £2,716 | £2,905 | £3,247 | £3,597 | £15,004 |
| Change In Property Value | £4 | £8,000 | £14,280 | £19,003 | £13,239 | £54,526 |
| Net Return | £2,542 | £10,717 | £17,185 | £22,250 | £16,836 | £69,530 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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