Semi Detached
HA5
3 beds
1 bath
The Avenue, Pinner HA5
London, England · HA5
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£43,317
↗ 17%After 5 Years
Change In Property Value
£105,643
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £38,748 | £39,329 | £39,919 | £40,917 | £41,940 | £200,854 |
| Total Expenses | £29,310 | £29,381 | £29,450 | £29,561 | £29,674 | £147,376 |
| Profit Before Tax | £9,438 | £9,948 | £10,469 | £11,357 | £12,267 | £53,478 |
| Profit After Tax | £7,644 | £8,058 | £8,480 | £9,199 | £9,936 | £43,317 |
| Change In Property Value | £8 | £15,500 | £27,668 | £36,818 | £25,650 | £105,643 |
| Net Return | £7,652 | £23,558 | £36,148 | £46,017 | £35,586 | £148,960 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change