Flat HA5 1 bed 1 bath

Pinner Hill Court, Pinner Hill Road, Pinner HA5

London, England · HA5

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£7,968

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£38,168

↗ 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	£14,004	£14,214	£14,427	£14,788	£15,158	£72,591
Total Expenses	£12,409	£12,480	£12,543	£12,621	£12,700	£62,753
Profit Before Tax	£1,595	£1,734	£1,885	£2,167	£2,457	£9,838
Profit After Tax	£1,292	£1,404	£1,526	£1,756	£1,990	£7,968
Change In Property Value	£3	£5,600	£9,996	£13,302	£9,267	£38,168
Net Return	£1,294	£7,004	£11,523	£15,057	£11,258	£46,136
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