Flat HA5 1 bed 1 bath

Westfield Park, Pinner HA5

London, England · HA5

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£7,668

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£37,486

↗ 14%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,752	£13,958	£14,168	£14,522	£14,885	£71,285
Total Expenses	£12,223	£12,294	£12,356	£12,433	£12,512	£61,818
Profit Before Tax	£1,529	£1,664	£1,812	£2,089	£2,373	£9,466
Profit After Tax	£1,238	£1,348	£1,468	£1,692	£1,922	£7,668
Change In Property Value	£3	£5,500	£9,818	£13,064	£9,102	£37,486
Net Return	£1,241	£6,848	£11,285	£14,756	£11,024	£45,154
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	8%	13%	17%	13%	53%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change