Flat
HA5
0 beds
1 bath
Pinner, Middlesex HA5
London, England · HA5
View property listing
Initial Investment
£17,500First YearProfit From Rental Income
£-6,477
↘ -37%After 5 Years
Change In Property Value
£7,497
↗ 14%After 5 Years
Return On Investment
6%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,748 | £2,789 | £2,831 | £2,902 | £2,974 | £14,244 |
| Total Expenses | £4,044 | £4,099 | £4,144 | £4,193 | £4,243 | £20,722 |
| Profit Before Tax | £-1,296 | £-1,309 | £-1,313 | £-1,291 | £-1,268 | £-6,477 |
| Profit After Tax | £-1,296 | £-1,309 | £-1,313 | £-1,291 | £-1,268 | £-6,477 |
| Change In Property Value | £1 | £1,100 | £1,964 | £2,613 | £1,820 | £7,497 |
| Net Return | £-1,296 | £-209 | £651 | £1,322 | £552 | £1,020 |
| Return From Rental Income (%) | -7% | -7% | -8% | -7% | -7% | -37% |
| Total Net Return (%) | -7% | -1% | 4% | 8% | 3% | 6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change