Flat
HA5
1 bed
1 bath
Elm Park Road, Pinner HA5
London, England · HA5
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£10,028
↗ 10%After 5 Years
Change In Property Value
£42,939
↗ 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 | £15,756 | £15,992 | £16,232 | £16,638 | £17,054 | £81,673 |
| Total Expenses | £13,711 | £13,784 | £13,849 | £13,932 | £14,016 | £69,292 |
| Profit Before Tax | £2,045 | £2,208 | £2,383 | £2,706 | £3,038 | £12,380 |
| Profit After Tax | £1,657 | £1,788 | £1,930 | £2,192 | £2,461 | £10,028 |
| Change In Property Value | £3 | £6,300 | £11,246 | £14,965 | £10,425 | £42,939 |
| Net Return | £1,660 | £8,089 | £13,176 | £17,157 | £12,886 | £52,967 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| 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